Sewerage District of Buncombe
AnnualComprehensiveFinancialReport FiscalYearEndedJune30,2022
Metropolitan
County, North Carolina
PRINCIPAL OFFICIALS
BoardMember
M.JerryVeHaun,Chairman
E.GlennKelly,Vice-Chairman
Representativeof
TownofWoodfin
TownofBiltmoreForest
JackieW.Bryson,Secretary/Treasurer WoodfinSanitaryWater&SewerDistrict
MattAshley.Jr. TownofMontreat
SheilaFranklin
HendersonCounty
WilliamG.Lapsley HendersonCounty
EstherManheimer CityofAsheville
ChrisPelly CityofAsheville
NathanPennington BuncombeCounty
RobertPressley BuncombeCounty
EarlValois TownofWeaverville
RobertC.Watts TownofBlackMountain
AlWhitesides BuncombeCounty
GwenWisler CityofAsheville
PreparedBy:FinancialServicesDepartment
W.ScottPowell,CLGFO,DirectorofFinance CherylS.Rice,Accounting Manager
JodyGermaine,BudgetAnalyst
Annual Comprehensive Financial Report for the Fiscal Year Ended June 30, 2022
Legal Counsel Engineer of Record Roberts&Stevens,P.A. McGillAssociates,P.A. General Manager Director of Finance ThomasE.Hartye,P.E. W.ScottPowell,CLGFO
ReportofIndependentAuditor Management’sDiscussionandAnalysis BasicFinancialStatements StatementofNetPosition StatementofRevenues,Expenses,andChangesinNetPosition StatementofCashFlows NotestoBasicFinancialStatements RequiredSupplementalInformation LocalGovernmentEmployees’RetirementSystem–Scheduleofthe District’sProportionateShareoftheNetPensionLiability(Asset) LocalGovernmentEmployees’RetirementSystem–Scheduleof DistrictContributions ScheduleofChangesintheTotalOPEBLiabilityandRelatedRatios SupplementalFinancialData ComparativeStatementofNetPosition ComparativeStatementofRevenues,Expenses,andChangesin NetPosition ScheduleofRevenuesandExpenditures–BudgettoActual(Non-GAAP) CombiningScheduleofNetPosition,AllFunds(Non-GAAP) CombiningScheduleofRevenues,Expenses,andChangesin NetPosition,AllFunds–(Non-GAAP) LetterofTransmittal CertificateofAchievementfor ExcellenceinFinancingReporting(GFOA) MapofDistrictBoundary PrincipalOfficials OrganizationalChart Table of Contents 1-12 13 14 15 16 17-19 21-30 31 32 33 35-70 71 72 73 75 76 77-78 79-82 83-84 Financial Section
ReportofIndependentAuditoronInternalControloverFinancial ReportingandonComplianceandotherMattersBased onanAuditofFinancialStatementsPerformedin AccordancewithGovernmentAuditingStandards Introduction NetPositionbyComponent ChangesinNetPosition(AccrualBasisofAccounting) GeneralRevenuesbySource ExpensesbyFunction(Non-GAAP) SewerChargeRevenuebyCustomerType CustomerAccountsbyMemberAgency ResidentialSewerRates PrincipalCommercialUsers RatioofOutstandingDebt RevenueBondCoverage Demographic&EconomicStatistics PersonalIncomebyIndustry PrincipalEmployers StaffingHistory(FTE’s) OperatingIndicatorsbyDivision Table of Contents 86-87 88 89 90 91 92 93 94 95 96 97-98 99 100 101 102 103 104-105 Compliance Section Statistical Section
Thispageintentionallyleftblank.
Introduction
MetropolitanSewerageDistrict OFBUNCOMBE
COUNTY,NORTHCAROLINA
October27, 2022
To the Metropolitan Sewerage District of Buncombe County, North Carolina Board of Directors, Bondholders, and Customers
We are pleased to present the Annual Comprehensive Financial Report of the Metropolitan Sewerage District of Buncombe County, North Carolina (MSD or District) for the Fiscal Year ended June 30, 2022. State law requires local governments to publish within five months of the close of each fiscal year a complete set of financial statements presented in conformity with accounting principles generally accepted in the United States of America (GAAP) and audited in accordance with auditing standards generally accepted in the United States of America by a firm of licensed certified public accountants. MSD’s Bond Order requires release of such audited financial statements within seven months of the close of the fiscal year. This Annual Report presents MSD’s financial statements and adds this transmittal letter and statistical data to assist the reader in analyzing ourfinancialstatements.
The report consists of management’s representations concerning the finances of the District. Consequently, management assumes full responsibility for the completeness and reliability of all the information presented in this report. To provide a reasonable basis for making these representations, MSD’s management established an internal control framework designed both to protect the District’s assets from loss, theft, or misuse and to compile sufficient reliable information for the preparation of financialstatementsinconformitywithGAAP.Becausethecostofinternalcontrolsshouldnotoutweigh their benefits, MSD’s framework of internal controls has been designed to provide reasonable rather than absolute assurance that the financial statements will be free from material misstatement. As management, we assert that, to the best of our knowledge and belief, this financial report is complete and reliable in all material respects.
CherryBekaertLLP,afirmoflicensedcertifiedpublicaccountants,hasauditedthefinancialstatements. The goal of the independent audit was to provide reasonable but not absolute assurance that MSD’s financial statements forthe Fiscal YearendedJune 30, 2022, are free of material misstatement.
1
The independent audit involved examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements; assessing the accounting principles used and significant estimates madeby management; and evaluating the overall financial statement presentation.
The independent auditor concluded, based upon the audit, that there was a reasonable basis for rendering an unmodified opinion that MSD’s financial statements for the Fiscal Year ended June 30, 2022, are fairly presented in conformity with GAAP. The report of the independent auditor is presented as the first component ofthefinancial section of this report.
Accounting standard (GASB No. 34) requires that management provide a narrative introduction, overview, and analysis to accompany the basic financial statements in the form of Management’s DiscussionandAnalysis(MD&A). Thisletterof transmittalisdesignedtocomplementthe MD&A, which is placed immediately following the report of the independent auditors and should be read in conjunctionwithit.
Accounting standard (GASB No. 44) calls for revised statistical reports designed to increase assistance to the reader in assessing the financial situation and condition of the District. Readers may note some changesinreportformatsfromprioryears.Inaddition,newschedulesforwhichthereisnoinformation prior to implementation of GASB No. 34 may have less than the otherwise required ten years of comparativedata.
Financial trend information is presented to assist readers in understanding and assessing how a government’s financial position has changed over time. Revenue capacity information is intended to assist users in understanding and assessing the factors affecting a government’s ability to generate revenues.
Debt capacity information is designed to assist users in understanding and assessing a government’s debtburdenanditsabilitytoissueadditionaldebt.Demographicandeconomicinformationisintended to assist users in understanding the socioeconomic environment within which a government operates and provide information that facilitates comparisons of financial statement information over time and among governments.
Operating information should provide contextual information about a government’s operations and resources to assist readers in using financial statement information to understand and assess a government’s economic condition.
2
Profile of the District A. Overview
The District was createdby thestate of NorthCarolinain 1962 to provide awastewater treatment plant serving the City of Asheville and surrounding communities, including Biltmore Forest, Weaverville, Black Mountain, Montreat, Woodfin, the Woodfin Sanitary Water & Sewer District, and certain other unincorporated areas of Buncombe County. Through separate contractual arrangements, the District also serves customers in the Cane Creek Water and Sewer District in northern HendersonCountyandin theAveryCreek SanitarySewerDistrictinsouthernBuncombe County. The collection system has been extended over the years as a result of expansion and development,andnowcollectswastewaterthroughapproximately1,140milesofsewerlinewith 33,890 manholes and serves approximately 58,900 residential and commercial customers and over 20 significant industries.
The wastewater treated by the District is gathered in the collector sewer systems located primarily within the boundaries of the municipalities and other political subdivisions comprising the District and conveyed to the wastewater treatment plant through large sewer lines called interceptors that generally run parallel to the French Broad River, the Swannanoa River or one of their primaryandsecondarytributaries.Included inthesystemareremotepumpingstationsthat pumpwastewater throughforce mains where gravity flow is not feasible.
With theSewerConsolidation,which wassignedin1990,theDistrict agreedtotakepossessionof andtooperate,maintain,andrepairorreplace,asnecessary,thevariouscollectorsewersystems, which were simultaneously deeded to MSD by these same political subdivisions. Many of the collector sewer systems were undersized, deteriorated, and inadequately maintained. Since taking over the sewer systems, the District has developed and implemented, with input from its member political subdivisions, an ongoing Capital Improvement Program (the “CIP”). Approximately1,353,000linearfeetofexistingsewerlinehavebeenreplacedsinceconsolidation, representingover25.8%of the entire collection system.
In addition,theDistrict expects toreplace approximately194,000feetof existingsewerlinesover the next five years. The District also has an aggressive program in effect for systematic preventative maintenance of collector sewers. The lines are first cleaned using water under high pressure and then are videotaped. The cleaning reduces line blockages and overflows, and the videotapes enable the District to locate and repair problems in the lines. The District cleans and inspects by videotapingbetween 15% and 20% of its system eachyear.
3
The District also owns, operates, and maintains a 40 million gallon per day (MGD) wastewater treatment plant to treat raw sewage and industrial wastewater as well as a hydroelectric facility, which is used to generate power for the wastewater treatment plant, which helps defray utility costs for theoperation.
Memberagencies providing water service include the sewerfees on their water bills and provide customer service and collection services tothe District for a negotiated fee.However, the District direct bills about 500 customers, predominantly local industries, and private residences served by wells, yetconnectedto the sewer system.
B. Budget
The annual budget serves as the foundation for the District’s financial planning and control. The Bond Orderrequiresthat theDistrict adoptitsfinalbudgeton or beforeJune 15of each year after a preliminary budget hearing no more than 30 days prior to adoption. North Carolina General Statutescallforanannualbalancedbudgetordinancebaseduponexpectedrevenues,alongwith abudgetmessage,tobepresentedtothegoverningboardnolaterthanJune1.Duringthespring, District departmental staff work with the Board’s Finance and Personnel Committees to develop an operational budget by function (administration, system services, plant operation, etc.), and District engineers work with the Board’s Planning and Capital Improvement Plan Committees on a capital budget.
After the Board approves the budget, it is administered by Department heads who may make transfers of appropriations within a department and by the General Manager who may make transfersbetweendepartments.BudgettoactualcomparisonsoffinancialdatafortheFiscalYear ended June 30, 2022 are in the supplemental information following the notes to the financial statements.
4
Factors Affecting Financial Condition
Theinformationpresentedinthefinancialstatementsisperhapsbestunderstoodwhenitisconsidered fromthebroader perspective of the specific environment within which the District operates.
A. Local Economy
The Asheville-Buncombe County area in which the District is located possesses a combination of characteristics thathelp protect itin thecurrenteconomicclimate.They consist ofa re-emerging more technologically advanced industrial base, a strong tourism position, concentrated healthcare employment, manufacturing diversity, and positive population in-migration. These factors are discussed in further detail in the Management’s Discussion andAnalysis (MD&A).
Local economic development initiatives and various private/public programs have arisen in response to these recent developments designed to strengthen the local economy. Industrial recruitment, workforce development, urbanrevitalization, broadband access, and improvements to interstate highways are examples of active and pending projects. Area leaders realize the importance of cooperation and action to maintaina healthy, diverse, and sustainable economy.
Whileindustrialusageisuniform,residential,andcommercialexpansionhasresultedina higher demand for MSD services, as evidenced by growth in overall revenue, and especially by facility andtapfeesdirectlyresultingfromnewdevelopment.ThemajorityofnewresidentsbeingDistrict customers result from emphasis on in-fill development by local communities and large new subdivisions with developer-donated sewer infrastructure.
B. Long-Term Financial Planning
In November2008, the District’s Collection SystemMasterPlanwas completed.Thisplan focuses on the orderly growth of the collection system into future service areas. As the sewer system grows over time, this plan will ensure that extensions of the system are made in an orderly fashion, in accordance with the planningpoliciesof the District’s member agencies.
In 2015, the District updated the Facility Plan for the WRF. It focused on future regulatory requirements, the viability of existing processes, long-term costs, and needed performance. This comprehensive plan recommends various options for the future of the treatment plant and will help the District continue to protect our local environment by implementing the latest technologies in a phased, cost-efficient manner. The short-term and mid-term projects are scheduledwithin the 10-year CIP.
5
Using these plans as guides, District engineers developed a ten-year Capital Improvement Program (CIP), which is updated annually. The capital budgeting process beginswith considering projects identified in theseplans, as well as those recommendedby various departments to deal with recurring wastewater collection and treatment problems. Engineering staff prioritize such projects, preparing cost estimates and asuggested timetable for construction.
The CIP Committee, consisting of representatives from the District’s member agencies, meets to reviewtheprogramandtomakerecommendationstotheBoardconcerningtheCIP’sadoptionas part of the annual budget.
TheCIPcontinuestohavethelargestimpactontheDistrict’scurrentandfuturefinancialposition.
In connection with the long-term CIP, the District prepares a ten-year cash flow projection, which integrates revenue and expenditure projections with planned capital expenditures to anticipate rate increasesand timing of debt issuance.
Major Initiatives and Accomplishments
A. Collection System & Plant Rehabilitation
TheDistrictmaintainsanaggressive,proactiverehabilitationprogramforboththeregional1,140mile collection system and the treatment plant facility. MSD assumed ownership and maintenanceofthelocalpubliccollectionsystemsin1991andsincethattimeover$475.8million hasbeen re-invested back intothesystem.
Plant High-Rate Primary Treatment Project
This is thesecond criticalproject recommendedby thePlant Facilities Plan. This $17.1 million project will provide chemically enhanced primarytreatmentaftertheheadworksand prior to the plant’s biological process. This new process is expected to improve the plant’sbiologicalprocessandinturn,plant effluent quality. Construction is complete and the process is currently in the startup phase.
6
Carrier Bridge Pump Station Replacement
This $42.5 million project is for the replacement of the Carrier Bridge Pump Station. Carrier Bridge is the District’s largest pump station and serves significant areas of Buncombe and northern Henderson Counties. Its current capacity is 22 MGD andwillbeexpandedto36MGDwiththe ability to be further expanded in the future. Design is currently underway, with construction expected to begin by Spring 2024.
Equipment Storage Building
On November 10, 2020 a fire destroyed MSD’s Alkaline Stabilization Building, also known as the “Nutri-Lime Building”, which is located on the main plant property. The Nutri-Lime process was decommissioned in the early 1990s and the facility had been utilized for equipment storage ever since. This project is to design and construct a new storage facility at the same location. The new building is scheduled for completion in Spring 2023.
7
Springside Road @ Overlook Road Sewer Rehabilitation Project
TheSpringsideRoad@ OverlookRoadrehabilitationprojectwaslocatedinSouthAshevilleon the campus of T.C. Roberson High School. Theexisting6-inchclaylines were in poor condition and had a history of SSOs. Approximately 3,922LF of new 8-inch DIP was installed. Buncombe County Schools partnered with MSD and utilized the same contractor to installsanitarysewerlines(forMSD) and new stormwater infrastructure on T.C. Roberson’s campus.
Mountainbrook Road @ Chunns Cover Sewer Rehabilitation Project
Another rehabilitation project completed this past year was the “Mountainbrook Road @ ChunnsCoveRoad”sewerrehabilitationinEastAsheville.Thisprojectrelocatedexistingsewer lines from the rear of the parcels (where access and maintenance was extremelydifficult)to thepublic street rights of way. This project also eliminated one high aerial creek crossing where existing support piers were failing due to erosion. The subjectlineshadahistory ofSSOs and the project replaced approximately 3,204LF of sewer lines.
8
West Crabapple Lane Sewer Rehabilitation Project
This project was located in West Asheville on a private road, West Crabapple Lane. The existing 8-inch clay pipe was in poor condition and approximately 1,774LF of new 8-inch DIP wasinstalledtoreplacetheaging infrastructure. MSD’s System Services crews had reported multiple structural defects in the pipe which resulted in major infiltration and inflow.
Significant Reduction of Sanitary Sewer Overflows
Reduction of Sanitary Sewer Overflows (SSO’s) is one of the District’s primary goals related to the collection system. This has been accomplished by aggressive rehabilitation and preventative maintenance(linecleaning)programs.Overthepasttwelveyears,theDistricthasrealizedasignificant reduction of SSO’s –from289 in FY2000 to 26 in FY2022.
National Environmental Achievement Award
In February 2017, MSD received a National Environmental Achievement Award from NACWA for its Incinerator System Emissions Upgrades Project. This award recognizes individuals and NACWA member agencies that have outstanding contributions to environmental protection and the cleanwatercommunity.This$7.4millionprojectreducedemissions from the incinerator, and utilized a new mercury removal technology, which saved MSD ratepayers $5 million over traditionaltechnology.
9
Peak Performance Award Recognition
The District was recognized once again for outstanding wastewater treatment efforts by the National Association of Clean Water Agencies (NACWA) and received the prestigious NACWA Gold Award signifying consistent NPDES permit compliance during the 2019 calendar year. This marks the nineteenth year the District has been honored with a “Peak Performance Award”representing continuedexcellence in environmental protection.
Excellence in Management Recognition Award
NationalAssociationofCleanWaterAgencies(NACWA)establishedtheExcellenceinManagement(EIM) Recognition Program to recognize public clean water utilities that implement progressive management initiatives and thereby advance the goals of the Clean Water Act. NACWA is committed to clean water and a healthy environment and strives to help ensure that member agencies have the tools they need to meet these objectives. In 2015, the District received gold recognition.
Improved Customer Service Response
The Systems Services Department reclassified a management position to that of a first responder to handle emergency calls between 2:00 p.m. and 10:30 p.m. as well as holidays, which reduced average response time from90 minutes in FY2006to 34 minutes in FY2022.
Environmental Regulations Compliance
TheDistrictreceivedfavorableregulatoryreportsfromtheNorthCarolinaDepartmentofEnvironmental Quality(NCDEQ)forwastewaterdischarge,pretreatment,collectionssystem,and air quality permits.In addition, the District maintained ISO 14001Environmental compliancecertification.
Another requirement of the annual Collection Systems permit is to perform preventative maintenance onatleast 600,000linearfeetofsewerline.Duringthecurrentyear,theDistrictcleanedapproximately 845,000 linearfeet.
10
Continuing Disclosure Obligation
The District issued revenue bonds most recently in May 2018. In accordance with the requirements of the Securities Exchange Commission Rule 15C-12, as amended, and the North Carolina Local Government Commission, the District will provide continuing disclosure information to recognized municipal security information repositories. This will include the audited financial statements, historical net revenues and debt coverage, future rate increases and listing of the District’s largest commercial and industrial customers.
Financial Awards
The Government Finance Officers Association of the United States and Canada (GFOA) awarded a Certificate of Achievement for Excellence in Financial Reporting to Metropolitan Sewerage District of Buncombe County, North Carolina for its Comprehensive Annual Financial Report for the Fiscal Year ended June 30, 2021. This was the twenty-seventh consecutive year that the District has achieved this prestigious award. In order to receive a Certificate of Achievement award, a government must publish an easily readable and efficiently organized comprehensive annual financial report. This report must satisfy both generally accepted accounting principles and applicable legal requirements.
A Certificate of Achievement is valid for a period of one year only. We believe that our current Comprehensive Annual Financial Report continues to meet the Certificate of Achievement Program’s requirements and we are submitting itto the GFOA to determine its eligibilityfor another certificate.
Inaddition,theDistrictalsoreceivedtheGFOA’sDistinguishedBudgetPresentationAwardforitsannual FY2022 budget document. In order to qualify for the Distinguished Budget Presentation Award, the District’sbudgetdocumentwasjudgedproficientinseveralcategories,includingasapolicydocument, a financial plan, an operations guide, and a communications device. This is the twenty-fourth consecutive year that theDistrict has achievedthis prestigious award.
11
Acknowledgments
Thepreparationofthisreportcouldnothavebeenaccomplishedwithoutthededicatedservicesofstaff throughout the District and the District’s independent auditor, Cherry Bekaert LLP. We would like to acknowledge the hard work and dedication of Cheryl Rice, the District’s Accounting Manager. In addition,aspecialthankstoJodyGermainewhoassembledtheAnnualReportdocumentsandprepared the graphs, and to Asheville Chamber of Commerce for the current economic data and insightful identification of business trends.
We also would like to thank the members of the Finance Committee and Board for their support of maintaininghigh standards of fiscal accountabilityand responsibility forthe District.
Submitted, ThomasE. Hartye, P.E. W. Scott Powell, CLGFO General Manager Director of Finance
12
Respectfully
Certificate of Achievement
13
Map of District Boundary
14
Principal Officials
BoardMembersRepresentativeof
MattAshley,Jr.TownofMontreat
JackieW.Bryson,Secretary/TreasurerWoodfinSanitaryWater&SewerDistrict
DouglasDearthTownofWeaverville
SheilaFranklinHendersonCounty
E.GlennKellyTownofBiltmoreForest
WilliamG.LapsleyHendersonCounty
EstherManheimerCityofAsheville
ChrisPellyCityofAsheville
NathanPenningtonBuncombeCounty
RobertPressleyBuncombeCounty
M.JerryVeHaun,ChairmanTownofWoodfin
RobertC.WattsTownofBlackMountain
AlWhitesidesBuncombeCounty
GwenWislerCityofAsheville
15
LegalCounsel Roberts&Stevens,P.A. EngineerofRecord McGillAssociates,P.A. GeneralManager ThomasE.Hartye,P.E. DirectorofFinance W.ScottPowell,CLGFO
16 Organizational Chart Number of Employees: 152 Engineering Financial Services Human Resources Information Technology System Services Construction System Services Maintenance Waste Treatment Director Hunter Carson, P.E. Director W. Scott Powell, CLGFO Director Pam Thomas Director Matthew Walter Director Mike Stamey, P.E. Director Ken Stines Director Roger Edwards Project Management Design/Drafting Capital Projects Right-of-Way Allocations Taps Sewer Expansion Accounting Budget Cash Flow Mgmt. Facilities Maintenance Finance Financial Forecasting Fleet Maintenance Investments Purchasing Warehouse Employee Relations Payroll Employee Benefits Environmental Health & Safety Information Technology Management Information Systems Geographical Information Systems Construction Administration Construction (in-house) Emergency Maintenance Electrical Mechanical Preventative Maintenance Technical Services Pump Station Maintenance Operations Industrial Waste Reclamation Services # of employees = 15 # of employees = 17 # of employees = 7 # of employees = 10 # of employees = 34 # of employees = 49 # of employees = 19 ExecutiveSecretary PamNolan GeneralManager ThomasE.Hartye,P.E. Engineerof Record Legal Counsel Committees CIP Finance Personnel Planning RightofWay MSDBoard
Financial Section
17
18
19
This page intentionally left blank.
20
Management’s Discussion and Analysis
As management of the Metropolitan Sewerage District of BuncombeCounty(District), we offer readers of the District’s financial statements this narrative overview and analysis of the District’s financial activitiesfor theFiscal Year endedJune 30, 2022.
Financial Highlights
A. Net Position
Net Position is defined as the value of all assets, plus deferred outflows of resources, less all liabilities and deferred inflows of resources. Restricted net position is restricted by law, bond covenant, or other contractual arrangement, less debt incurred. The financial well-being of a government is reflected to alarge degree by the growth of net position.
The District’s net position totals $494.1 million and reflects a $20.4 million or 4.3% increase from the prior year. The income and expense items affecting this improvement will be discussed in greater detail in the section, “Financial Analysis of the District” on page3.
The $20.4 million increase is attributable to the District’s normal operations and includes contributedcapital assets fromdevelopers of $3.3 million
Net investment in capital assets increased by $13.3 million or 3.3%, evidencing the District’s continuedrehabilitationof infrastructure aswell as anincrease in donatedcapital.
B. Outstanding Debt
After principal repayments of $6.1 million, the District has approximately $88.4 million of outstanding debt exclusive of related unamortized discounts and premiums.
Overview of the Financial Statements
This Discussion and Analysis is intended to serve as an introduction to the District’s basic financial statements.TheDistrict’sbasic financialstatementsarecomprisedoftwocomponents: thefinancial statements and notestothefinancialstatementsthatexplain inmoredetailsomeoftheinformation in the financial statements.
21
Afterthenotes,supplementalinformationisprovidedtoshowdetailsabouttheDistrict’sfundstructure as set forth in the Bond Order. Budgetary information required by the North Carolina General Statutes also can be found in thispart of the statements.
A. Basic Financial Statements
The financial statements of the District report information about the District using accounting methodssimilarto those usedby private-sectorcompanies.There are three requiredstatements, which provide both long-term and short-term information about the District’s overall financial status.
The Statement of Net Position presents information on all the District’s assets, plus deferred outflows of resources, less liabilities, and deferred inflows of resources with the difference reported as net position. This Statement provides information about the types and amountsofresources(assets),deferredoutflowsofresources,theobligationstotheDistrict’s employees andcreditors(liabilities),anddeferredinflowsofresources,whichmaybeusedto measure the financial health of the District by providing the basis for evaluating the capital structure of the District and assessing liquidity and financialflexibility.
The Statement of Revenues, Expenses, and Changes in Net Position presents the current year’s results of operations and can be usedto determine how successful the District hasbeenincollectingrevenues,controllingexpenses,andrecoveringcoststhroughuserfees and charges.
The final required financial statement is the Statement of Cash Flows. This Statement reports cash receipts, cash payments, and net changes in cash resulting from operating, investing,andcapitalandrelatedfinancingactivities,andmaybeusedtodeterminehowcash originated, what that cash was used for, and how these activities resulted in the change to cash balance during the year.
These financial statements should be evaluated with other external factors such as economic conditions, regional employment statistics, and population growth for a more complete analysis of the District’s current and future financial condition.
22
Financial Analysis of the District
A. Net Position
As previously noted, net position may serve over time as one useful indicator of an entity’s financial condition. The District’s assets plus deferred outflows of resources exceeded liabilities and deferred inflows by $494.1million at June 30,2022.
ThelargestproportionoftheDistrict’snetposition,approximately83.6%,reflectstheDistrict’snet investmentincapitalassets(e.g.,land,buildings,interceptorandcollectorsewerlines,treatment facilities, equipment, etc.), less any related debt outstanding that was issued to acquire these items. As these assets are required to provide wastewater collection and treatment services, these resources are not available for future spending. Although the District’s investment in its capital assets is reported net of the outstanding relateddebt, the resources needed to repay that debt must be provided by other sources as the capital assets cannot be used to liquidate these liabilities.
An additional $7.3 million or 1.5% of the District’s net position are funds restricted by the Bond Order to be held in reserve for either debt service or for emergency capital equipment repair or replacement.Theremainingbalanceof$73.8millionisunrestrictedandmay beusedtofund payas-you-go capital projects, medical or workers’ compensation claims, replacement reserves, or any other legal purpose.
The District’s overall financial position improved during the Fiscal Year ended June 30, 2022 as overallnetpositiongrewby4.3%.TheDistrict’sfinancialstrategyistosetratesatalevelsufficient to cover operating and debt service expenses as well as to provide about half of the funding for pay-as-you-go infrastructure rehabilitation. The success of this approach is visible in the continuinggrowthoftheDistrict’snetposition.Currentassetswilldecreasegraduallyascashand investmentsareusedtorehabilitateinfrastructure,untilthenextplannedrevenuebondissuance.
23
CurrentandOtherAssets $ 93,230,537 $ 85,322,943 9.27% CapitalAssets,net 503,311,630 496,582,900 1.36% TotalAssets 596,542,167 581,905,843 2.52% DeferredOutflowsofResources 5,805,300 7,674,781 (24.36%)
Long-TermLiabilitiesOutstanding 92,696,512 103,934,604 (10.81%) OtherLiabilities 12,849,524 11,636,880 10.42% TotalLiabilities 105,546,036 115,571,484 (8.67%) DeferredInflowsofResources 2,735,434 262,801 940.88% NetPosition: NetInvestmentinCapitalAssets 412,955,363 399,621,901 3.33% Restrictedfor: DebtService 6,259,891 5,990,231 4.50% BondCovenant 1,028,381 1,026,733 17.69% Unrestricted 73,822,362 67,107,474 10.01% TotalNetPosition $ 494,065,997 $ 473,746,339 4.29%
The Condensed Statement of Revenues, Expenses, and Changes in Net Position shown in Table 2 below provides information concerning whatcontributed to the net changesreported in Table 1.
24
Table 1—Condensed Statement of Net Position FY2022 FY2021 % Increase (Decrease) 2022 Vs. 2021
5,966,012 5,092,060 17.16%
1,798,794 1,810,481 (0.65%)
1,446,493 1,105,110 30.89%
1,026,018 998,183 2.79%
1,325,837 1,623,222 (18.32%)
2,332,926 2,351,485 (0.79%)
25
2—Condensed Statement of Revenues, Expenses, and Changes in Net Position
% Increase
SewerCharges
FacilityandTapFees
Miscellaneous
SalariesandEmployeeBenefits
ContractualServices
Utilities
RepairsandMaintenance
OtherSuppliesandExpenses
InsuranceClaimsandExpenses
Depreciation
OperatingIncome
InvestmentIncome
InterestExpense
Gain(Loss)onSaleofSurplusProperty
TotalNon-operatingRevenues(Expenses)
Incomebeforeothertransactions
CapitalContribution
SpecialItem-CaneCreekWaterandSewerDistrict assetcontributionfromHendersonCounty -
(100.00%) ChangeinNetPosition 20,319,658 41,267,622 (50.76%) TotalNetPosition,beginningofyear 473,746,339 432,478,717 9.54% TotalNetPosition,endofyear $494,065,997 $473,746,339 4.29%
Table
FY2022 FY2021
(Decrease) 2021 Vs. 2020 OperatingRevenues:
$41,484,740 $38,591,901 7.50%
660,754 1,770,022 (62.67%) TotalOperatingRevenues 48,111,506 45,453,983 5.85% OperatingExpenses:
8,427,033 8,640,936 (2.48%)
12,339,044 12,394,875 (0.45%) TotalOperatingExpenses 28,696,145 28,924,292 (0.79%)
19,415,361 16,529,691 17.46% Non-operatingRevenues(Expenses):
87,001 30,582 184.48%
(2,949,509) (3,110,487) (5.18%)
418,696 322,770 29.72%
(2,443,812) (2,757,135) (11.36%)
16,971,549 13,772,656 23.23%
3,348,109 7,558,647 (55.70%)
19,936,419
ThissectiondiscussessignificantfactorscontributingtotheDistrict’s4.3%increaseinnetpositionfrom $473.7 millionto $494.1 million.
A. Operating Revenues
Sewer revenues increased 7.5%. The District raised domestic sewer rates by 2.75% at the beginning of the Fiscal Year 2022. The additional increase was due to better than anticipated revenue as aresult to increasedusage over the previous year.
Facility and Tap Fees increased 17.2% over the previous year reflecting a rebound in development in the area.
B. Operating Expenses were kept fairly flat with the exception
of:
Salaries and Employee Benefits—The District experienced a 2.48% decrease in current year expense due to general retirements inthe current year.
Utilities Expense—A decrease in internally generated hydroelectric power as well as increasing cost of fuel and natural gas attributed to the 30.9% increase in current year expenses.
C. Investment Income—Increasing short-term interest rates resulted in a 184.5% increase in the District’s interest income.
D. Interest Expense—Interest expense decreaseddueto the reductionof outstanding debt.
E. Capital Contribution—The amounts reported as capital contributions represent the estimatedfairmarketvalueofdonatedsewercollectorlinesbydevelopersandmemberagencies.
The District has no direct control over the amount of contributions received. These amounts are reflectedas equal incomeand capital expendituresin the financial statement.
26
Capital
A.
27
Debt
Asset and
Administration
capital assettransactions
Rehabilitation
Mountain
West
Jarnaul Avenues Christian
Interceptor Plant
Treatment
Table 3—Capital Assets FY2022 FY2021 Land $ 2,773,980 $ 2,773,980 Easements 11,435,322 11,117,028 ImprovementsOtherthanBuildings 8,520,054 7,431,575 Buildings 49,064,646 49,092,193 MachineryandEquipment 85,131,956 85,439,600 InterceptorSewerLines 126,480,246 126,477,532 CollectorSewerLines 414,625,022 404,428,663 ConstructioninProgress 27,149.553 20,770,543 Subtotal 725,180,779 707,531,114 Less:AccumulatedDepreciation (221,869,149) (210,948,214) NetProperty,PlantandEquipment $ 503,311,630 $ 496,582,900
Capital Assets TheDistrictownscapitalassetswithahistoricalcostof$725,180,779.Theseassetsconsistofland (including easements), improvements including a hydroelectric dam, buildings, collector sewer lines, interceptor lines (large pipelines into which collector sewer lines feed), construction equipment and machinery, service vehicles, officemachines, computer hardware and software. The District has begun several projects expected to cost $176.4 million to complete and at June 30, 2022 was committed to contracts expectedto cost $10.7 million. Major
during theyear include:
of over 27,183 feet of sewer line including:
Brook Road @Chunns Cove Road
Crabapple Lane
Creek
High-Rate Primary
Bryson Street
More detailed information on the District’s capital assets is presented in Note 5 to the financial statements.
B. Debt Administration
At June 30, 2022, the District had $88,373,590 in par value of outstanding debt. Unlike cities and counties, the District does not have a debt limit. However, the District’s Bond Order requires that user rates be set to achieve a minimum debt service coverage ratio of 1.2 annually. This means thatinanyyear,aftertheDistrictpaysallcurrentoperatingexpenses,thenetrevenuesremaining must beat least 120% of that year’sprincipal and interestpayments.
The District holds an AA+ rating from Standard & Poor’s, an Aaa rating from Moody’s Investor Service, and an AAA rating from Fitch. These high ratings allow the District to pay a lower rate of interest thanother entitieswith less favorable ratings.
Further details on long-termdebt are provided in Note 3 to the financial statements.
Economic Factors and Next Year’s Budget and Rates
The District, located in Buncombe County within the Asheville metropolitan area, has been in a better economic position than many other communities in the state and the nation dueto several key factors.
A. Unemployment—From 2003 through 2021, Asheville’s unemployment rate has been among the lowest compared to the other ten metropolitan areas in North Carolina. As of June 2022, Asheville’s unemployment rate was 3.4%. This is below the state and national averages of 4.1% and 3.8%, respectively. Over the past year, about 8,000 jobs have been added to the economy, increasing current employment to 200,100.
B. Balanced Economic Growth
—TheAshevillemetropolitanareahasdevelopedaunique and balanced economy based on several key drivers. Actions of each driver can overlap and support other drivers in the local economy. History has also shown that a period of weakness for one driver can lead to theexpansion of another.
Key drivers include:
Specializedhealthcare industry
Restructuredmanufacturing sector
28
Baby-boom generation fueledpopulation growth
Growing professional services sector
Stable tourismactivity
Resilient housingmarket
LocalHealthcareEmployment—Atover36,700workers,healthservicesisnowthelargest industry sectorin the Asheville metropolitan area.Ambulatory health services is the chief source of the new jobs. Strong gains in well-paying health services have softened the earlier losses in the traditional manufacturing sector. Historically, stable growth in local healthcare services has had an average annual rate of 2% to 4%. Healthcare has had a 2.8% increasein employment over the previous year.
Manufacturing Employment—With 22,600 workers, manufacturing continues to be transformed into a high-skilled sector restructured around an advanced group of machinery, plastics, and electronics manufacturers. Recent economic indicators suggest job gain in manufacturing despite the impact by the COVID-19 Pandemic. Manufacturing did experiencea 3.2% increase overthe previousyear.
Continued Moderate Population Growth—Population growth remains a consistent and stablecontributortothelocaleconomy.Estimatesindicatemoderategrowthpatternswill continue between 1.5% and 2.0% per year. More than 95% of local population growth is fromin-migration, with the remaining from births overdeaths.
Professional and Business Sector—The confluence of retiring baby-boomers, local quality of life, and economic growth has resulted in the emergence of a growing professionalandbusinessservicessector.Thissectorincludesmany highlytechnicaland well-paid services such as engineering, computer design, and temporary employment services. Recent economic indicators suggest job gain in the professional and business sectordespitetheimpactbytheCOVID-19Pandemic.Theprofessionalandbusinesssector did experiencea 12.9% increase overthe previous year
ThemajoreconomicchallengefacingtheDistrictisthecontinuedimpactofCOVID-19Pandemic on employment and tourism. However, the impacts should be temporary and tempered by the District’s more than adequate cash position.
29
Based on the District’s projections for residential, commercial, and industrial sewer use, sewer rates will increase by 3.0% for the Fiscal Year ended June 30, 2023. Current projections indicate adequatefundingforoperations,debtservice,andtheDistrict’slong-termCapitalImprovement Program.
Requests for Additional Information
Thisreportis designedtoprovideanoverview oftheDistrict’sfinancesforthosewith aninterestinthis area. Questions concerning any of the information found in this report or requests for additional information should be directed to W. Scott Powell, Director of Finance, Metropolitan Sewerage District ofBuncombeCounty,2028RiversideDrive,Asheville,NC28804,(828)225-8211, or spowell@msdbc.org.
30
Statement of Net Position June 30, 2022
MSD StatementofNetPosition June30,2022
Assets:
Currentassets:
Cashandcashequivalents $43,942,852 Investments 32,666,087
Restrictedcashandcashequivalents 7,657,635
Receivables(net): Accounts 6,967,419 Sales 431,438 Employee 9,210 Interest 29,279 Inventories 495,586 Prepaidexpenses 2,650
Totalcurrentassets 92,202,156
Noncurrentassets:
Restrictedcashandcashequivalents 1,028,381
Capitalassets: Land 2,773,980 Easements 11,435,322
Plantandequipment 683,821,924 Constructioninprogress 27,149,553 Less:accumulateddepreciation (221,869,149)
Totalpropertyandequipment 503,311,630
Totalnoncurrentassets 504,340,011
Totalassets 596,542,167
Deferredoutflowsofresources: 5,805,300
Liabilities:
Currentliabilities:
Paymentsfromcurrentassets: Accountspayableandaccruedexpenses 5,030,955
Currentportionofcompensatedabsencespayable 60,000
Paymentsfromrestrictedcashandcashequivalents: Bondinterestpayable 1,397,744
Currentportionoflongtermobligations 6,360,825
Totalcurrentliabilities 12,849,524
Noncurrentliabilities:
Compensatedabsences,netofcurrentportion 823,174
Totalotherpost-employmentbenefits 4,049,000
Totalpensionliability 1,803,202
Derivativeliability 809,389
Long-termobligations,netofcurrentmaturities 85,211,747
Totalnoncurrentliabilities 92,696,512
Totalliabilities 105,546,036
Deferredinflowsofresources: 2,735,434
Netposition:
Netinvestmentincapitalassets 412,955,363
Restrictedfor: Debtservice 6,259,891 Bondcovenant 1,028,381 Unrestricted 73,822,362
Totalnetposition $494,065,997
The accompanying notes are an integral part of the financial statements.
31
Statement of Revenues, Expenses, and Changes in Net Position
Operatingrevenues: Sewercharges $41,484,740 Facilityandtapfees 5,966,012 Miscellaneous 660,754 Totaloperatingrevenues 48,111,506
32
For the Year Ended June 30, 2022 The accompanying notes are an integral part of the financial statements.
Operatingexpenses: Salariesandemployeebenefits 8,427,033 Contractualservices 1,798,794 Utilities 1,446,493 Repairsandmaintenance 1,026,018 Othersuppliesandexpenses 1,325,837 Insuranceclaimsandexpenses 2,332,926 Depreciation 12,339,044 Totaloperatingexpenses 28,696,145 Operatingincome 19,415,361
Changeinnetposition
Totalnetposition,beginningofyear
Totalnetposition,endofyear $494,065,997
Nonoperatingrevenues(expenses): Investmentincome 87,001 Interestexpense (2,949,509) Gainondisposalofsurplusproperty 418,696 Totalnonoperatingrevenues(expenses) (2,443,812) Incomebeforecontributions 16,971,549 Capitalcontribution 3,348,109
20,319,658
473,746,339
Statement of Cash Flows
For the Year Ended June 30, 2022
Cashflowsfromoperatingactivities:
Cashreceivedfromcustomers
$47,318,435
Salestaxpaid 36,374
Cashpaidtoemployeesforservices (6,529,427)
Cashpaidforgoodsandservices (10,247,654) Otheroperatingrevenue 671,024
Netcashprovidedbyoperatingactivities 31,248,752
Cashflowsfromcapitalandrelatedfinancingactivities
Acquisitionandconstructionof capitalassets (14,343,274)
Proceedsfromsaleofsurplusproperty 439,435
Principalpaidonbondmaturities (6,120,825)
Interestpaidonbondmaturities (3,527,874)
Netcashusedincapitalandrelatedfinancingactivities (23,552,538)
Cashflowsfrominvestingactivities:
Proceedsfromsaleofinvestments 178,306,530
Purchasesofinvestments (197,018,837)
Incomeoninvestments 100,571
Netcashusedininvestingactivities (18,611,736)
Netdecreaseincashandcashequivalents (10,915,522)
Cashandcashequivalents,July1 63,544,390 Cashandcashequivalents,June30 $52,628,868
Reconciliationofoperatingincometonetcash providedbyoperatingactivities:
Operatingincome $19,415,361
Adjustmentstoreconcileoperating incometonetcashprovidedby operatingactivities:
Depreciation 12,339,044
Changesinassetsandliabilities:
(Increase)inreceivables (85,672)
(Increase)ininventory (38,558)
(Increase)inprepaiditems (150)
(Decrease)inaccountspayableandaccruedexpenses (330,026)
Increaseinotherpost-employmentbenefits 375,000
(Decrease)inaccruedcompensatedabsences (4,118)
(Increase)indeferredoutflowsofresources-pensions (411,920)
(Increase)indeferredoutflowsofresources-otherpost-employment benefits (112,640)
(Decrease)innetpensionliability (2,370,202)
(Decrease)indeferredinflowsofresources-otherpost-employment benefits (98,000)
Increaseindeferredinflowsofresources-pensions 2,570,633
Totaladjustments 11,833,391
The accompanying notes are an integral part of the financial statements.
33
Netcashprovidedbyoperatingactivities $31,248,752 Noncashinvesting,capital,andfinancingactivities:
1.AtvarioustimesduringtheyearendedJune30,2022theDistrictreceivedcontributionofsewerlinesconstructed bydeveloperswithareportedestimatedfairvalueof$3,348,109. 2.DuringtheyearendedJune30,2022,atotalof$42,849ofunrealizedlossdecreasedthefairvalue ofinvestmentsnotconsideredtobecashequivalents.
This pageintentionallyleft blank.
34
Notes to Basic Financial Statements June 30, 2022
Note 1—Summary of Significant Accounting Policies
The accounting policies of the Metropolitan Sewerage District of Buncombe County, North Carolina (District) conform to generally accepted accounting principles as applicable to enterprise-type governments. The following is a summary of the more significant accountingpolicies:
A. Reporting Entity
The District is a public body and body politic and corporate of the State of North Carolina, created pursuant to the North Carolina Metropolitan Sewerage DistrictsAct (Article 5, Chapter 162Aof the GeneralStatutesofNorthCarolina,asamended).TheDistrictwasestablishedin1962bytheNorth Carolina State Stream Sanitation Committee for the purpose of constructing and operating facilities for sewage treatment within the political subdivisions serviced by the District as listed below.
City ofAsheville Town of Montreat
Beaverdam Water and Sewer District Enka-Candler Water and Sewer District Town of Biltmore Forest Fairview Sanitary SewerDistrict Town of Black Mountain Skyland Sanitary Sewer District BusbeeSanitary Sewer District Swannanoa Water and Sewer District Caney Valley Sanitary Sewer District Town of Weaverville CrescentHill Sanitary Sewer District Venable Sanitary District Woodfin Sanitary Water and Sewer District
On July 1, 2020, the District, pursuant toN.C. General Statute,§162A-68.5, acquiredtheCane Creek Water and Sewer District in northern Henderson County. As required by G.S. 162A-68.5, two new members representing Henderson County were added to the Board.
Under the North Carolina Metropolitan Sewerage Districts Act, the District is authorized, among other things, to: (a) acquire, construct, improve, extend, maintain, and operate any sewerage system or part thereof (including facilities for the generation and transmission of electric power andenergy)withinorwithouttheDistrict; (b) toissuerevenuebondstopaythecostsofanyofthe foregoing;and (c) tosetandcollectrents,rates,fees,andotherchargesforprovisionofsewerage services and theuse of any District facilities.
35
The District Board consists of fourteen members appointed as follows: three from the County of Buncombe,threefromtheCity ofAsheville,twofromtheCountyofHendersonandoneeachfrom Woodfin Sanitary Water & Sewer District, and the Towns of Biltmore Forest, Black Mountain, Montreat, Woodfin, and Weaverville.
The District owns, operates, and maintains a Wastewater Treatment Plant as well as the related network of collector and interceptor sewers. The Treatment Plant has a capacity to treat up to 40 million gallons per day, but currently receives an average of 22.2 million gallons per day from approximately 58,000 residential and commercial customer accounts transported through approximately 1,032 miles of collector sewers.
The District’s basic financial statements include all transactions of the District for which the Districtisfinanciallyaccountable.Financialaccountabilityisdefinedasappointmentofamajority ofacomponentunit’sboardandeithertheabilitytoimposethewilloftheDistrictorthepossibility that the component unit will provide a financial benefit to or impose a financial burden on the District. Based on these criteria, the District has determined that there are no component units, which come under the criteria for inclusion. The District is not a component unit of any other governmental entity.
B. Basis of Presentation—Fund Accounting
The accounts of the District are organized and operated on the basis of funds in accordance with the District’s Bond Order. A Fund is an independent fiscal and accounting entity with a selfbalancingsetofaccountscomprisedofassets,deferredoutflows,liabilities,deferredinflows,net position, revenues, and expenditures or expenses as appropriate. Fund accounting segregates funds according to their intended purpose and is used to aid management in demonstrating compliancewithfinance-relatedlegalandcontractualprovisions.Theminimumnumberoffunds is maintained consistentwith legal and managerial requirements.
TheDistrictpresentsthebasicfinancialstatementsasaproprietaryfundbasis.Aproprietaryfund accounts for those operations (a) that are financed and operated in a manner similar to private business enterprises where the intent of the governing body is that costs (expenses, including depreciation) of providing goodsor services to thegeneralpublic on a continuing basis be financed or recovered primarily through user charges; or (b) where the governing body has decided that the periodic determination of revenues earned, expenses incurred, and/or net incomeisappropriateforcapitalmaintenance,publicpolicy,managementcontrol,accountability, and other purposes.
36
C. Measurement Focus and Basis of Accounting
Theproprietaryfundisaccountedforontheflowofeconomicresourcesmeasurementfocus.With this measurement focus, all assets and deferred outflows of resources, and all liabilities and deferred inflows of resources associated with the operation of these funds are included on the balance sheet. Proprietary Funds are presented in the financial statements on the accrual basis of accounting. Under this basis, revenues are recognized in the accounting period when earned and expenses are recognized in the periodthey are incurred.
D. Budgetary Data
Budgets are adopted as required by state statute and in compliance with the Bond Order. All annualappropriationslapseatfiscalyear-end.Thebudgetispreparedusingthemodifiedaccrual basis of accounting, which is consistent with the accounting system used to record transactions during thefiscal year. Expenditures may not legallyexceed appropriations at the functional level. Managementisauthorizedtotransferappropriationswithinadepartment;however,anyrevisions thataltertotalexpendituresofanyfunctionmustbeapprovedbythegoverningboard.Therewere no budgetamendments.
As required by North Carolina State law [G.S. 159-26(d)], the District maintains encumbrance accounts, which are considered to be “budgetary accounts”. Encumbrances outstanding at yearend represent the estimated amounts of the expenditures ultimately to result if unperformed contracts in progress at year-end are completed. Encumbrances outstanding at year-end do not constitute expenditures or liabilities.
E. Deposits and Investments
All deposits of the District are made in board-designated official depositories and are secured as required by State law [G.S. 159-31]. The District may designate as an official depository any bank orsavingsandloanassociationwhoseprincipalofficeislocatedinNorthCarolina.Inaddition,the BoardmayestablishtimedepositaccountssuchasNOWandSuperNOWaccounts,moneymarket accounts, and certificates of deposit.
State law [G.S. 159-30(c)] authorizes the District to invest in obligations of the United States or obligations fully guaranteed both as to principal and interest by the United States; obligations of theStateof NorthCarolina,(the “State”); bonds andnotesofanyNorthCarolina localgovernment or public authority; obligations of certain non-guaranteed federal agencies, and certain high
37
quality issues of commercial paper and bankers’ acceptances and the North Carolina Capital Management Trust (NCCMT).
The District’s Bond Order limits investments to:
a. government obligations;
b. obligations of the following agencies: Federal Financing Bank, Federal Home Loan Banks, Federal Home Loan Mortgage Corporation (exceptfor stripped mortgage securitieswhich are purchased at prices exceeding their principal amounts), The Federal National Mortgage Association(exceptforstrippedmortgagesecuritieswhicharepurchasedatpricesexceeding theirprincipalamounts),theGovernmentNationalMortgageAssociation,theFederalHousing Administration, and the Farmers HomeAdministration;
c. direct general obligations of the State secured by the full faith and credit and taxingpower of the State rated in one of the two highest rating categoriesby Moody’s and S&P;
d. bonds and notes of any North Carolina local government or public authority (other than the District), subject to such restrictions as the Secretary of the Local Government Commission may impose, provided such bonds or notes are rated in one of the two highest rating categories by Moody’sand S&P;
e. savings certificates or certificates of deposit issued by any commercial bank or savings and loan association organized under the laws of the State or in any federal bank or savings and loan association having its principal office in the State; provided, however, that any principal amount ofsuchcertificatesin excessoftheamount insuredbythefederalgovernment orany agency thereof; or by a mutual deposit guaranty association authorized by the Administrator of the Savings Institutions Division of the Department of Commerce of the State, be fully collateralizedby obligations reservedby financialinstitution;
f. primequalitycommercialpaper(havingoriginalmaturitiesofnotmorethan270days)bearing the highest rating of Moody’s and S&P and not bearing a rating below the highest by any nationally recognizedrating service whichrates the particular obligation;
g. participatingsharesinthegovernmentportfolioof North CarolinaCapitalManagement Trust, provided that the investments of such fund are limited to those qualifying for investment under this definition andthatsaid fund is certifiedby theLocal GovernmentCommission;
38
h. acommingledinvestmentpoolestablishedandadministeredbytheStateTreasurerpursuant to G. S. 147-69.3;
i. repurchase agreements with respect to Government Obligations if entered into with certain restrictions;
j. anyotherinvestmentnoworhereafterpermittedforinvestmentoffundsbytheDistrictbythe GeneralStatutesofNorthCarolina,including,withoutlimitation,Section159-30oftheGeneral Statutes of North Carolina.
TheDistrict’sinvestmentswithamaturityofmorethanoneyearatacquisitionandnon-money market investments are reported at fair value as determined by quoted market prices. The NCCMT Government Portfolio invest in treasuries and government agencies, is a money market fund (2a7), and maintains an AAAm rating from S&P and AAA-mf by Moody’s Investor Service. It isreported atfair value.
F. Restricted Assets and Liabilities
Any unexpended bond proceeds from the revenue bonds issued by the District are classified as restricted assets because their use is completely restricted to the purpose for which the bonds were originally issued. Cash and investments included in the District’s bond service and debt servicereserveaccountsareclassifiedasrestrictedbecausetheiruseiscompletelyrestrictedfor reserves and debtservice of the outstanding bonds. TheDistrict firstapplies restrictedresources when an expense is incurred for purposes for which both restricted and unrestricted net position is available.
Anyamountspayablefromrestrictedassetsare consideredrestrictedliabilities.AtJune30,2022, the bond interest payable of $1,397,444 and the current portion of long-term debt of $6,360,825 representtotal restrictedliabilities of the District.
G. Allowance for Doubtful Accounts
All receivables that historically experience uncollectible accounts are shown net of an allowance fordoubtfulaccounts.Thisamountisestimatedbasedonthepercentageofreceivablesthatwere written off in prior years.The allowance was$2,668,111 as of June 30, 2022.
39
H. Inventories
Inventories consist of materials and supplies held for consumption and expensed as used. Inventories are valuedat cost (first-in, first-out) whichapproximates market.
I. Capital Assets
Capital assets, primarily property and equipment, are recorded at original cost at acquisition or construction. Donated capital assets are recorded at acquisition value. Assets costing at least $15,000 and with a useful life of over one year are capitalized. The cost of normal maintenance and repairs that do not add to the value of the asset or materially extend asset lives are not capitalized.
Depreciation is computed on the straight-line basis. Assets are depreciated based on useful life estimated byDistrict engineers as follows. See Note 5 for further details.
J. Deferred Outflows of Resources/Inflows of Resources
In addition to assets, the Statement of Net Position reports a separate section for deferred outflowsofresources.Thisseparatefinancialstatementelement,DeferredOutflowsofResources, represents a consumption of net assets that applies to a future period and therefore will not be recognizedasanexpenseuntilthatperiod.TheDistricthassixitemsthatmeetthiscriterion-bond refundingcharges,accumulateddecreaseinfairvalueofhedgingderivativeinstruments,pension and OPEBdeferrals, contributions made to the pension plan, and contributionsmade to the OPEB plan in the 2022 Fiscal Year.
In addition to liabilities, the Statement of Net Position will sometimes report a separate section for deferred inflows of resources. This separate financial statement element, Deferred Inflows of Resources, represents an acquisition of net assets that applies to a future period and so will not be recognized as revenue until then. The District has two items that meets the criterion for this category -deferrals of pension and OPEB expense.
40
ImprovementsotherthanBuildings
WasteTreatment/PumpingStationsMachinery
InterceptorSewerLines
CollectorSewerLines
Buildings/WasteTreatmentPlants 50years LabEquipment 5-10years
10-50years MaintenanceEquipment 5-10years
10-15years Automobiles/Trucks 5-10years
50-100 years CommunicationEquipment 5-10years
50-100 years ComputerEquipment/Software 3-5years OfficeFurniture/Fixtures 10years
K. Compensated Absences
The vacation policy of the District provides for the accumulation of up to forty (40) days earned vacation leave with such leave being fully vested when earned. Accordingly, an expense and a liability for compensated absences and any salary-related payments such as retirement contributions and payroll taxes are recorded. Accumulated earned vacation at June 30, 2022 is $883,174. See Note 3D forfurther details.
The District's sick leave policy provides for an unlimited accumulation of earned sick leave. Accumulated sick leave at June 30, 2022 amounts to approximately $2.78 million. Sick leave does not vest but any unused sick leave accumulated at the time of retirement may be used in the determination of length of service for retirement benefit purposes. Since the District has no obligation for the accumulated sick leave until it is actually taken, no accrual for sick leave has been made.
L. Cash Equivalents
ForthepurposesoftheStatementofCashFlow,theDistrictconsidersallhighlyliquidinvestments (including restricted assets) with an original maturity of three months or less when purchased to be cash equivalents.
M.Use of Estimates
The preparation of financial statements in conformity with generally accepted accounting principles in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, and disclosures of contingent assetsandliabilitiesatthedateofthefinancialstatementsandthereportedamountsofrevenues and expenses during the reporting period. Actual results could differ fromthose estimates.
N. Operating and Non-operating Revenues and Expenses
The District defines operating revenues and expenses as those directly received and incurred in the process of providing wastewater collection and treatment. Nonoperating revenues and expenses are those resulting from incidental functions such as investment income, interest expense on long-term debt, and sale of surplus equipment.
41
O. Pensions and OPEB
For purposes of measuring the net pension liability, deferred outflows of resources, deferred inflows of resources related to pensions, pension expense, information about the fiduciary net position of the Local Governmental Employees’ Retirement System (LGERS), and additions to/deductionsfromLGERS’fiduciarynetpositionhavebeendeterminedonthesamebasisasthey are reported by LGERS. For this purpose, plan member contributions are recognized in the period inwhichthecontributionsaredue.TheDistrict’semployercontributionsarerecognizedwhendue and the District has a legal requirement to provide the contributions. Benefits and refunds are recognized when due and payable in accordance with the terms of LGERS. Investments are reported at fair value.
The District participates in one other postemployment benefit plan (OPEB), for health insurance (The Plan). The District currently finances the Planfollowing a pay-as-you-go approach, paying an amounteachyearequaltopremiumsrelatedtothecoverage.Forpurposesofmeasuringthetotal OPEB liability, deferred outflows and inflows of resources related to OPEB, and the OPEB expense have been determined on the same basis as they are reported by the Plan. For this purpose, the Plan recognizes benefit payments when dueand payable in accordancewith the benefit terms.
42
Investments A reconciliation of the District’s deposits and investments for disclosure purposes and cash,cash equivalents, and investments for financial statement presentation as of June 30, 2022 is included below: Cashonhand $ 350 Deposits 1,804,337 Investments 83,490,268 Total $ 85,294,955 PresentationonStatementofNetPosition CurrentAssets Cashandcashequivalents $ 43,942,852 Investments 32,666,087 Restrictedcashandcashequivalents 7,657,635 NoncurrentAssets Restrictedcashandcashequivalents 1,028,381 Total $ 85,294,955
Note 2—Deposits and
A. Deposits
AlloftheDistrict’sdepositsareeitherinsuredorcollateralizedbyusingthePoolingMethod.Under the Pooling Method, which is a collateral pool, all uninsured deposits are collateralized with securities held by the State Treasurer’s agent in the name of the State Treasurer. Since the State Treasurerisacting inafiduciarycapacityfor theDistrict,thesedepositsareconsideredtobeheld by the District’s agent in theDistrict’s name.
Theamount of thepledgedcollateralis basedon anapprovedaveraging methodfornon-interestbearing depositsand the actual current balance for interest-bearing deposits.Depositories using the Pooling Method report to the State Treasurer theadequacy of their pooled collateral covering uninsured deposits. The State Treasurer does not confirm this information with the District or the escrow agent.
Because of the inability to measure the exact amount of collateral pledged for the District under the Pooling Method, the potential exists for under collateralization, and this risk may increase in periods of high cash flows.
However, the State Treasurer enforces strict standards of financial stability for each depository that collateralizes public deposits under the Pooling Method and the District relies on the State Treasurertomonitorthosefinancialinstitutions.TheDistrict’sformallyadoptedinvestmentpolicy attempts to mitigate custodial credit risk for deposits by pre-qualifying the financial institutions receiving funds. The District also complies with the provisions of G.S. 159-31 when designating official depositories andverifying thatdepositsareproperly secured.
At June 30, 2022, the District’s deposits had a carrying amount of $1,804,337 and a bank balance of $2,025,321 Of the bank balance, $296,697 was covered by federal depository insurance and $1,728,624in interest-bearingdeposits was covered bycollateral held under thePooling Method.
At June 30, 2022, the District had $350 cash on hand.
43
All investments are measured using the market approach: using prices and other relevant information generated by market transactions involving identical or comparable assets or a group of assets.
Level of fair value hierarchy: Level 1: Debt securities valued using directly observable, quoted prices (unadjusted) in activemarkets foridenticalassets.Level2:Debtsecuritiesare valued using a matrix pricingtechnique.Matrix pricing is used to value securities based on the securities’ relationship to benchmark quoted prices.
Interest Rate Risk—As a means of limiting its exposure to changes in fair value arising from risinginterest rates,theDistrict’s formally adoptedinvestment policycallsforstructuring the investment portfolio so that securities mature to meet cash requirements for ongoing operations and/or scheduled debt service, thereby avoiding the need to sell securities on the open market prior to maturity. In addition, the District invests operating funds primarily in shorter-term securities.
Credit Risk—Credit risk is the risk of loss due to the failure of the security issuer or backer. TheDistrict’sformallyadoptedinvestmentpolicymitigatescreditriskbylimitinginvestments tothesafesttypesofsecuritiesandrestrictsthepurchaseofsecuritiestothehighestpossible ratings whenever particular types of securities are rated. As of June 30, 2022, the District’s investments in commercial paper were at least P-1 by Standard & Poor’s, F-1 by Fitch Ratings, andA-1byMoody’sInvestorsService.TheDistrict’sinvestmentsintheNCCapitalManagement TrustGovernmentPortfoliocarriedacreditrating ofAAAmbyStandard&Poor’s asofJune30, 2022. The District’s investments in US Agencies(Federal Home Loan Bank) are rated AAA by Standard & Poor’s and Aaa by Moody'sInvestors Service.
44
InvestmentType Valuation Measurement Method FairValue LessThan 6Months 6to12 Months 1to3 Years 3to5 Years
FairValue –Level1 $27,877,555 $27,877,555 N/A N/A N/A USGovernment
FairValue –Level2 17,410,099 17,410,099 N/A N/A N/A
FairValue –Level1 500,000 500,000 N/A N/A N/A
FairValue
15,275,590 9,379,081 5,896,509 N/A
22,427,024 22,427,024 N/A N/A N/A Total $83,490,268 $77,593,759 $5,896,509 N/A
B. Investments As of June 30, 2022, theDistrict hadthe following investments and maturities.
USTreasuries
Agencies
MunicipalBond
CommercialPaper
–Level2
N/A NCCapital ManagementTrust–Government FairValue –Level1
N/A
Custodial Credit Risk—For an investment, custodial credit risk is the risk that in the event of the failure of the counterparty, the District will not be able to recover the value of its investments or collateral securities that are in the possession of an outside party. The District’s formally adopted investment policy requires all transactions to be conducted on a delivery-versus-payment (DVP) basis and to be held by acontracted third-party custodian and evidencedbysafekeepingreceipts.AtJune30,2022,theDistrictdidnothaveanyinvestments exposedto custodial credit risk.
Concentration of Credit Risk—The District’s investment policy mitigates concentration of credit risk, that is, the risk from the failure of any one entity or industry, by limiting the maximumamountoftheDistrict’sportfoliothatmaybeinvestedinBankers’Acceptancesand Commercial Paper to 20% each.
Inaddition,theDistrict’sformallyadoptedpolicylimitsinvestmentinanysingleissueofanongovernmental entity to thegreater of $5,000,000 or1% of the entire portfolio.
C. Hedging Derivative Instrument
At June 30, 2022, the District had the followinghedging derivativeinstrument:
The fair value of the interest rate swap is determined using Level 2 inputs of the fair value hierarchy. Inputs used in determining the fair value of the interest rate swap include both observable and unobservable inputs. Observable inputs include the notional amount as shown above and the variable and fixed rates within the swap agreement as disclosed in Note 3c. Unobservable inputs include quoted market prices for similar instruments, discounted cash flow methodologies, or similar techniques.
The mark-to-market valuation was established by market quotations from the counterparty representingestimatesoftheamountsthatwouldbepaidforreplacementtransactions.Because
45
Changes
Fair Value Fair Value - June
2022 Type Objective Valuation Measurement Method Notional Amount Classification Amount Effective Date Maturity Date Classification Amount Cash Flow Hedge: Pay-Fixed Interest Rate Swap Hedge
cash flows
Revenue
Fair Value Level
$22,860,000 Deferred
Resources $2,209,435 1/6/2005 7/1/2031 Debt $ (809,389)
in
30,
of changes in
on the 2005/2008A Series
Refunding Bonds
2
Outflow of
the coupons on the District’s variable-rate bonds adjust to changing interest rates, the bonds do not have acorrespondingfair value increase.
Objective—Asameanstolowerits borrowingcosts,whencomparedagainst fixed-rate bonds at the time of issuance in January 2005, the District issued variable interest rate debt and entered into an interest rate exchange agreement (swap) in connection with its variable rate Series2005RevenueRefundingBondsintheamountof$33,915,000.Theintentionoftheswap was to effectively changethe District’s variable interest rate on thebonds to a synthetic fixed rate of 3.4175%.
In April 2008, the District issued $33,635,000 in Series 2008A Revenue Refunding Bonds to currently refund the Series 2005 Revenue Refunding Bonds. The swap described above now applies to the Series 2008A Revenue Refunding Bonds. In April of 2020, the District amended the swap to eliminate the London Interbank Offered Rate(LIBOR) rate it receives as a variable payment. As a result the new synthetic fixed rate is 3.2910%.
Terms—Undertheinitialtermsoftheswap,theDistrictpaysthecounterpartyafixedpayment of 3.4175% and receives a variable payment computed as 59% of the one-month LIBOR plus 35 basis points. In April of 2020, the District amended the term of the swap, the District pays the counterparty a fixed payment of 3.2910% and receives a variable payment computed as 100% of theSecuritiesIndustry and Financial Markets Association (SIFMA).
TheswaphadaninitialnotionalamountequaltotheassociatedSeries2005variableratebond principal amount of $33,915,000. Theswapwas entered into at the sametimethe Series 2005 Bonds were issuedin January of 2005.
Starting in Fiscal Year 2006, the notional value of the swap and the principal amount of the associated debt declined in equal amounts. As the swap now applies to the Series 2008A Bonds, the remaining notional value of the swap is correlated to the variable rate bond principal amount of $33,635,000. Starting in Fiscal Year 2010, the notional value of the swap and the principal amount associated debt decline in similar amounts until the debt is completelyretired.The notional amount outstanding is $22,860,000 as of June 30, 2022.
The bonds’ variable rate coupons are determined by the remarketing agent based on prevailing market conditions. This usually approximates SIFMA. The bonds and the related swap agreement both mature on July 1, 2031.
46
CreditRisk—Asof June 30,2022, theDistrictwasnotexposedto credit riskbecausetheswap hadanegativefairvalue.However,shouldinterestrateschangeandthefairvalueoftheswap becomespositive,theDistrict wouldbeexposed to credit risk intheamountof theswap’sfair value. The swap counterparty was rated Aa2 by Moody’s and A+ by Standard & Poor’s, and AA by Fitch Ratings as of June 30, 2022. To mitigate the potential credit risk, if the counterparty’s credit quality falls below Baa3 (Moody’s) and BBB-(S&P), the value of the swap may be fully collateralized by the counterparty or by several other means specified in the International Swap Dealers Association (ISDA) Master Agreement and Counterparty Schedule.
Interest Rate/Basis Risk—As noted above, the swap exposes the District to basis risk should the relationship between SIFMA and the bonds’ variable rate coupns determined by the remarketing agent, changing thesyntheticrate onthe bonds.
The effect of this difference in basis is indicated by the difference between the intended synthetic rate of 3.2910% and the actual synthetic rate for the period ending June 30, 2022 of 3.2110%. As of June 30, 2022, the rate on the District’s bonds was 0.90% whereas 100% of SIFMAwas0.98%.Ifachangeoccursthatresultsintherates movinginadirectionunfavorable to the District, the expectedcost savings may not be realized.
Termination Risk—The interest rate exchange contract uses the ISDA Master Agreement, which includes standard termination events, such as failure to pay and bankruptcy. The ISDA Schedule to the Master Agreement includes an “additional termination event.” That is, the swap may be terminated by the District if the counterparty’s credit quality rating falls below Baa3 (Moody’s) and BBB-(S&P). The District or the counterparty may terminate the swap if the other party fails to perform under the terms of the contract. If the swap was terminated, the variable-rate bonds would no longer carry a synthetic interest rate. In addition, if at the time of termination the swap has a negative fair value, the District would be liable to the counterparty for apayment equal to the swap’s fair value.
Market Access Risk/Rollover Risk—The District’s interest rate exchange contract is for the term (maturity) of the bonds and, therefore, thereis no market-access risk or rollover risk.
47
Note 3—Long-Term Obligations
A. Long-Term Debt
The District issues debt to help finance the cost of rehabilitation of wastewater interceptor and collection infrastructure, and treatment plant facilities. All debt is secured by a pledge of and payable from net receipts and certain other moneys. In the event of a default, the District agrees topaytothepurchaser,ondemand,interestonanyandallamountsdueandowingbytheDistrict under the related agreements. Unlike cities and counties, the District has no legal debt limit. However, the District must comply with the legal requirements contained in its Bond Order as describedin Note 11.
TheDistrict’sborrowingsaresubjecttofederalarbitrageregulations;however,managementdoes not anticipate any material liabilityfor arbitrage from any of these debt issues.
The District currently hasthefollowingissuesoutstanding:
OriginalIssue Amount
Revenue Bonds: Enka-CandlerWater&SewerDistrictBonds $ 1,451,000 Series2008A,RevenueRefundingBonds 33,635,000 Series2013,RevenueRefundingBonds 30,230,000 Series2014,RevenueBonds 26,195,000 Series2017,RevenueandRefundingBonds 37,485,000 Direct Borrowings -StateRevolvingFund: 2009NorthCarolinaWaterPollutionControlRevolvingFund $ 672,980
48
The following is a summary of changes in the Districts’ long-term debt for the Fiscal Year ended June 30, 2022:
BALANCE JULY 1,2021 ADDITIONS RETIREMENTS
BALANCE JUNE 30,2022
Revenue Bonds: Enka-CandlerWaterandSewerDistrictBondsliabilityassumedbytheMetropolitanSewerageDistrict ofBuncombeCounty,NorthCarolinaonJuly2,1990asstatedinthesewerconsolidationagreement:
5.00%serialbondsassumedJuly2, 1990withmaturitiesoneachJune1, through2024varyingfrom$19,000to $64,000,interestpayableannually $ 148,000 $ - $ 64,000 $ 84,000
TotalBonds–Enka-CandlerSeries $ 148,000 $ - $ 64,000 $ 84,000
RevenueRefundingBonds,Series2008AissuedtorefundtheSeries2005RevenueRefundingBonds: Interestatvariableratesinthe weeklymode,payablemonthly,due seriallyuntil2031 $ 25,070,000 $ - $ 2,160,000 $22,910,000
TotalBonds–Series2008A $ 25,070,000 $ - $ 2,160,000 $22,910,000
RevenueRefundingBonds,Series2013issuedtorefundSeries2003andSeries2008BRevenue RefundingBond:
2.0%to5.00%serialbondsissued May1,2013,withmaturitiesoneach July1,2014through2029varying from$1,065,000to$4,255,000: interestpayablesemi-annually $ 11,965,000 $ - $ 1,830,000 $10,135,000
TotalBond–Series2013 $ 11,965,000 $ - $ 1,830,000 $10,135,000
RevenueBonds,Series2014issuedtoconstructcertainsewerageprojects:
2.0%to5.00%serialbondsissued May21,2014,withmaturitieson eachJuly1,2016through2039 varyingfrom$535,000to$1,430,000: interestpayablesemi-annually $ 17,400,000 $ - $ 810,000 $16,590,000
5.00%termbondsissuedMay21, 2014,at112.950%,dueJuly1,2039: interestpayablesemi-annually $ 4,685,000 $ - $ - $ 4,685,000
TotalBond–Series2014 $ 22,085,000 $ - $ 810,000 $21,275,000
49
Revenue Bonds (continued): RevenueBonds,Series2017issuedtoconstructcertainsewerageprojectsandtorefundportionsof Series2009A: 3.0%to5.00%serialbondsissued July11,2017,withmaturitiesoneach July1,2018through2039varying from$620,000to$2,260,000:interest payablesemi-annually $ 30,555,000 $ - $ 1,240,000 $29,315,000
5.00%termbondsissuedJuly11, 2017,at97.704%,dueJuly1,2042: interestpayablesemi-annually $ 4,520,000 $ - $ - $ 4,520,000
TotalBond–Series2017 $ 35,075,000 $ - $ 1,240,000 $33,835,000 TotalRevenueBonds $ 94,343,000 $ - $ 6,104,000 $88,239,000
50
J
ADDITIONS RETIREMENTS
BALANCE
ULY 1,2021
BALANCE JUNE 30,2022
Direct Borrowings -StateRevolvingFund: 2009NorthCarolinaWaterPollutionControlRevolvingFundusedtoconstructcertainsewerage projects: $672,980revolvingloanissued August18,2009unpaidprincipalsum isreducedbyone-halfas"Principal Forgiveness",interestaccruesat0%, 20annualinstallmentsMay1,2011 to2030 $ 151,415 $ - $ 16,825 $ 134,590 TotalDirectBorrowings-State RevolvingFund $ 151,415 $ - $ 16,825 $ 134,590 TotalLong-TermObligations 94,494,415 - 6,120,825 88,373,590 Plus,netunamortizeddiscountsand premiums 3,867,494 - 668,512 3,198,982 $ 98,361,909 $ - $ 6,789,337 $91,572,572 Series2008A 2,160,000 2,235,000 Series2013 1,830,000 1,915,000 Series2014 810,000 835,000 Series2017 1,240,000 1,295,000 DirectBorrowings-2009State RevolvingFund 16,825 16,825 Enka-Candler 64,000 64,000 Lesscurrentportion 6,120,825 6,360,825 $ 92,241,084 $85,211,747
Maturities of long-term debtare as follows:
YearEnding June30: Serial Maturity
Principal MandatorySinking FundRequirements (TermBonds) Total Interest 2023 $ 6,360,825 $ - $ 6,360,825 $ 3,341,414 2024 5,631,824 6,360,824 - 5,631,824 3,102,843 2025 5,091,824 735,000 5,826,824 2,869,912 2026 5,281,824 770,000 6,051,824 2,633,643 2027 5,481,823 810,000 6,291,823 2,382,372 27,848,120 2,315,000 30,163,120 14,330,184
Five Years: 2032 24,405,470 4,725,000 29,130,470 8,089,031 2037 13,500,000 2,245,000 15,745,000 3,789,512 2042 4,130,000 7,650,000 11,780,000 1,161,822 2043 - 1,555,000 1,555,000 24,297 $ 69,883,590 $ 18,490,000 $ 88,373,590 $ 27,394,846
Therevenuebonds aresecuredbyand payable solelyfromallsewerrevenuesoftheDistrict after provisions for operating expenses and from certain reserves and other monies of the District, as describedin the Bond Order. Additional remittance requirements to the trustee for a sinking fund toredeemthetermbonds,subordinatedindebtednessoutstanding,ifany,andotherpurposesare set forth in the Bond Order.
B. Variable Debt
Interest Rates—Interest rates for variable debt change weekly as determined by the responsible remarketing agent based on competitive municipal bond rates in the secondary market.
LiquidityAgreement—TheDistricthasenteredintoaremarketingagreementwithWellsFargo to perform various functions in connection with the Series 2008A variable debt. The Remarketing Agent’s major responsibilities include soliciting of purchases of Bonds from qualified investors, processing and recordkeeping for such purchases, billing and receiving payment for Bonds purchased, and determining the interest rate on the Bonds as provided in the Series Resolution.
51
C. Hedging Derivative and Associated Hedged Debt
As of June 30, 2022, debt service requirements of the variable-rate debt and net swap payments, assuming currentinterest rates remain the same for their term, wereas follows.
EndingJune30
2023 $ 2,235,000 $ 187,751 $ 482,103 $ 2,904,854 2024 2,320,000 166,935 428,652 2,915,587 2025 2,400,000 145,395 373,342 2,918,737 2026 2,485,000 123,094 316,077 2,924,171 2027 2,585,000 99,904 256,531 2,941,435 2028 2,685,000 75,814 194,673 2,955,487 2029 2,785,000 50,824 130,504 2,966,328 2030 2,890,000 24,893 63,918 2,978,811 2031 1,240,000 12,495 32,084 1,284,579 2032 1,285,000 964 2,475 1,288,439 $22,910,000 $ 888,069 $ 2,280,359 $26,078,428
52
As rates vary, variable-rate bond interestpayments and net swap payments will vary. FiscalYear
VariableRateBonds InterestRate
Total Principal Interest Swap,Net
The computations above are based on the following interest assumptions. Terms Ratesat June30,2022 Interest Rate Swap: FixedPaymenttoCounterparty Fixed 3.2910% VariablePaymentfromCounterparty 100%ofSIFMA (0.9800%) NetInterestRateSwapPayments 2.3110% Variable-rateBondCouponPayments RemarketedRate 0.9000% SyntheticInterestRateonBonds 3.2110% D. Compensated Absences Changes to the liabilityfor compensated absences were as follows: Balance-June30,2021 $ 887,292 Additions 703,749 Withdrawals (707,867) Balance-June30,2022 $ 883,174
The District accounts for compensated absences on a LIFO basis, assuming that employees are taking leave time as it is earned. For the year ended June 30, 2022, the District estimates that $60,000is the current portion of this liability.
E. Net Pension Liability (LGERS)
Changes to the net pension liability (LGERS) were as follows:
Balance-June30,2021 $ 4,173,404 AdditionsWithdrawals (2,370,202)
Balance-June30,2022 $ 1,803,202
53
Note 4—Capital Assets
A summary of changes in capitalassets follows below.
Balance June30,2021 Additions Disposals Transfers Balance June30,2022
Capital Assets Not Being Depreciated
Land $ 2,773,980$ - $ - $ - $ 2,773,980 Easements 11,117,028 - - 318,294 11,435,322 ConstructioninProgress 20,770,543 14,984,686 - (8,605,676) 27,149,553
TotalCapitalAssets NotBeingDepreciated 34,661,551 14,984,686 - (8,287,382) 41,358,855
Capital Assets BeingDepreciated
Bldgs.&WasteTreatmentPlants 49,092,193 - (27,547) - 49,064,646
Improvements&Otherthan Bldgs. 7,431,575 - (12,494) 1,100,973 8,520,054 Machinery&Equipment 77,124,513 103,634 (74,383) 92,875 77,246,639
InterceptorSewerLines 126,477,532 - - 2,714 126,480,246
CollectorLines 404,428,663 3,348,111 (221,643) 7,069,891 414,625,022
Automobiles&Trucks 6,405,215 652,082 (970,744) - 6,086,553
ComputerEquipment 1,278,115 - (124,011) 20,929 1,175,033
OfficeFurniture&Equipment 631,757 - (8,026) - 623,731
TotalCapitalAssetsBeing Depreciated 672,869,563 4,103,827 (1,438,848) 8,287,382 683,821,924
Less Accumulated Depreciation
Bldgs.&WasteTreatmentPlants (24,485,961) (975,906) 27,547 - (25,434,320)
Improvements&Otherthan Bldgs. (5,672,019) (320,284) 12,494 - (5,979,809) Machinery&Equipment (48,104,848) (3,527,997) 73,180 - (51,559,665)
InterceptorSewerLines (29,503,018) (1,385,090) - - (30,888,108)
CollectorLines (96,829,885) (5,521,866) 221,643 - (102,130,108)
Automobiles&Trucks (4,485,331) (586,382) 951,208 - (4,120,505)
ComputerEquipment (1,271,289) (8,038) 124,011 - (1,155,316)
OfficeFurniture&Equipment (595,863) (13,481) 8,026 - (601,318)
TotalAccumulatedDepreciation(210,948,214)(12,339,044) 1,418,109 - (221,869,149)
TotalCapitalAssets BeingDepreciated,Net 461,921,349 (8,235,217) (20,739) 8,287,382 461,952,775 $496,582,900$6,749,469$ (20,739) $ -$ 503,311,630
54
A.
Contributed Infrastructure—The District’s responsibility is to maintain existing collector and interceptor sewer lines as well as to provide wastewater treatment. The majority of sewer lines added to the District are constructed by member agencies or developers and donated to theDistrict. Occasionally,owners ofprivate lineswillpetitionthe District totake over their sewer lines as well. This infrastructure must meet minimum District engineering standards, and when accepted by Board action, the District assumes all responsibility for future maintenance and rehabilitation. During the year ended June 30, 2022, the District acceptedcapital assets withan acquisition value of $3,348,109.
Easements—The District acquires right-of-way easements in the course of sewer line rehabilitation projects. These easements have an indefinite useful life and are recorded at cost.
Note 5—Pension Plan Obligation
North Carolina Local Governmental Employees' Retirement System
Plan Description—The District is a participating employer in the statewide Local Governmental Employees’ Retirement System (LGERS), a cost-sharing multiple-employer definedbenefit pension plan administered by the State of North Carolina. LGERS membership is comprisedof general employees and local law enforcement officers (LEOs)of participating localgovernmentalentities.Article3ofG.S.Chapter128assignstheauthoritytoestablishand amend benefit provisions totheNorthCarolinaGeneralAssembly. Managementof theplanis vested in the LGERS Board of Trustees, which consists of 13 members – nine appointed by the Governor, one appointed by the State Senate, one appointed by the State House of Representatives, and the State Treasurer and State Superintendent, who serve as ex-officio members. The Local Governmental Employees’ Retirement System is included in the Annual Comprehensive Financial Report for the State of North Carolina. The State’s Report includes financial statements and required supplementary information for LGERS. That report may be obtained by writing to the Office of the State Controller, 1410 Mail Service Center, Raleigh, North Carolina27699-1410,by calling (919)981-5454, or at www.osc.nc.gov.
55
BenefitsProvided—LGERS providesretirement andsurvivorbenefits.Retirementbenefitsare determined as 1.85% of the member’s average final compensation times the member’s years of creditable service. A member’s average final compensation is calculated as the average of a member’s four highest consecutive years of compensation. Plan members are eligible to retirewithfullretirementbenefitsatage65withfiveyearsofcreditableservice,atage60with 25years ofcreditable service,oratanyagewith 30yearsofcreditable service.Planmembers are eligible to retire with partial retirement benefits at age 50 with 20 years of creditable service or at age 60 with five years of creditable service. Survivor benefits are available to eligible beneficiaries of members who die while in active service or within 180 days of their lastdayofservice and whohaveeither completed20yearsofcreditableserviceregardlessof ageor havecompleted five years of service and havereached age 60.
Eligible beneficiaries may elect to receive a monthly Survivor’s Alternate Benefit for life or a returnofthemember’scontributions.Theplandoesnotprovideforautomaticpost-retirement benefit increases. Increases are contingent uponactuarial gains of the plan.
Contributions—ContributionprovisionsareestablishedbyGeneralStatute128-30andmaybe amended only by the North Carolina General Assembly. District employees are required to contribute 6% of their compensation. Employer contributions are actuarially determined and setannually bytheLGERSBoardof Trustees.TheDistrict’s contractuallyrequiredcontribution rate for the year ended June 30, 2022 was 11.35% for general employees actuarially determined as an amount that, when combined with employee contributions, is expected to finance the costs of benefits earned by employees during the year. Contributions to the pension plan from theDistrict were $1,024,648 forthe year endedJune 30, 2022.
RefundsofContributions—Districtemployees,whohaveterminatedserviceasacontributing member of LGERS, may file an application for a refund of their contributions. By state law, refunds to members with at least five years of service include 4% interest. State law requires a 60-day waiting period after service termination before the refund may be paid. The acceptance of a refund payment cancels the individual’s right to employer contributions, or any other benefit provided by LGERS.
56
Pension
Liabilities,
Pension
Expense, Deferred Outflows of Resources,
and
Deferred
Inflows of Resources
Related
to
Pensions
—At June 30, 2022, the District reported a liability of $1,803,202 for its proportionate share of the net pension liability. The net pension liability wasmeasuredasofJune30,2021.Thetotalpensionliabilityusedtocalculatethenetpension liabilitywas determinedby anactuarial valuationas of December 31, 2020.
The total pension liability was then rolled forward to the measurement date of June 30, 2021 utilizingupdateproceduresincorporatingtheactuarialassumptions.TheDistrict’sproportion ofthenetpensionliabilitywasbasedonaprojectionoftheDistrict’slong-termshareoffuture payroll covered by the pension plan, relative to the projected future payroll covered by the pension plan of all participating LGERS employers, actuarially determined. At June 30, 2022, the District’s proportion was 0.11758% measured as of June 30, 2021, which was a decrease of 0.00079% from its proportion measured as of June 30, 2020.
For the year ended June 30, 2022, the District recognized pension expense of $813,160. At June 30, 2022, the District reported deferred outflows of resources and deferred inflows of resources related to pensions from the following sources:
$1,024,648 reported as deferred outflows of resources related to pensions resulting from District contributions subsequent to the measurement date will be recognized as a decrease of the net pension liability in the year ending June 30, 2023.
57
Deferred Outflowsof Resources Deferred Inflowsof Resources Differencesbetweenexpectedandactualexperience $ 573,663 $Changesinassumptions 1,132,872Netdifferencebetweenprojectedandactualinvestment earnings - 2,576,234 Changesinproportionanddifferencebetweenemployer contributionsandproportionateshareofcontributions 80,423 11,200 District’scontributionsubsequenttothemeasurementdate 1,024,648Total $ 2,811,606 $ 2,587,434
Other amounts reported as deferred inflows and outflows of resources related to pensions will be recognized in pension expenseasfollows:
YearEndingJune30: 2022 $ 197,274 2023 (31,069) 2024 (178,337) 2025 (788,344)
Actuarial Assumptions—The total pension liability in the December 31, 2020 actuarial valuation was determined using the following actuarial assumptions, applied to all periods includedin the measurement:
Inflation 2.5percent Salaryincreases 3.25to8.25percent,includinginflationandproductivityfactor Investmentrateofreturn 6.5percent,netofpensionplaninvestmentexpense,including inflation
Theplancurrentlyusesmortalitytablesthatvarybyage,gender,employeegroup(i.e.,general, law enforcement officer) and health status (i.e., disabled and healthy). The current mortality rates are based on published tables and based on studies that cover significant portions of the U.S. population. The healthy mortality rates also contain a provision to reflect future mortality improvements.
TheactuarialassumptionsusedintheDecember31,2020valuationwerebasedontheresults of an actuarial experience study for the period January 1, 2015 through December 31, 2019. Future ad hoc COLA amounts are not considered to be substantively automatic and are therefore notincluded in themeasurement.
Theprojectedlong-terminvestmentreturnsandinflationassumptionsaredevelopedthrough review of current and historical capital markets data, sell-side investment research, consultant whitepapers, and historical performance of investment strategies. Fixed income return projections reflect current yields across the U.S. Treasury yield curve and market expectations of forward yields projected and interpolated for multiple tenors and over multiple year horizons. Global public equity return projections are established through analysis of the equity risk premium and the fixed income return projections. Other asset categoriesandstrategies’returnprojectionsreflecttheforegoingandhistoricaldataanalysis.
58
Theseprojectionsarecombinedtoproducethelong-termexpectedrateofreturnbyweighting the expected future real rates of return by the target asset allocation percentage and by adding expected inflation.
Thetargetallocationandbestestimatesofarithmeticrealratesofreturnforeachmajorasset class as of June 30,2021are summarized in thefollowingtable:
Theinformationaboveisbasedon30-yearexpectationsdevelopedwiththeconsultingactuary for the 2020 asset liability and investment policy study for the North Carolina Retirement Systems, including LGERS. The long-term nominal rates of return underlying the real rates of return are arithmetic annualized figures. The real rates of return are calculated from nominal rates by multiplicatively subtracting a long-term inflation assumption of 3.05%. All rates of return and inflation are annualized.
Discount Rate—The discount rate used to measure the total pension liability was 6.50%. The projectionofcashflowsusedtodeterminethediscountrateassumedthatcontributionsfrom plan members will be made at the current contribution rate and that contributions from employers will be made at statutorily requiredrates, actuarially determined.
Based on these assumptions, the pension plan’s fiduciary net position was projected to be available to make all projected future benefit payments of the current planmembers.
Therefore, the long-term expected rate of return on pension plan investments was applied to all periods of projected benefit payments to determinethe total pension liability.
59
AssetClass TargetAllocation Long-TermExpected RealRateofReturn FixedIncome 29.0%
GlobalEquity 42.0% 5.3% RealEstate 8.0% 4.3% Alternatives 8.0% 8.9% Credit 7.0% 6.0% InflationProtection 6.0%
Total 100%
1.4%
4.0%
B. Supplemental Retirement Income Plan for Non-Law Enforcement Officers 401(k) Plan
Plan Description—The District contributes to the Supplemental Retirement Income Plan of NorthCarolina,oftenreferredtoastheState’s401(k)Plan,adefinedcontributionpensionplan administeredbytheDepartmentofStateTreasurerandaBoardofTrustees.ThePlanprovides retirement benefits to employees of the District who are members of LGERS. Article 5 of G.S. Chapter 135 assigns the authority to establish and amend benefit provisions to the North CarolinaGeneral Assembly.
Funding Policy—Employee contributions are voluntary and must conform to applicable IRS limits. The District has a graduated matching contribution plan as follows: if an employee contributes 1%, 2%, or 3%, the District will contribute 2%, 4%, or 5%, respectively, of their salary to either the 401(k) Plan or the 457 Plan described below. The District Board has the authority to establish and amend contribution requirements. During the year ended June 30, 2022, a total of $384,995 and $447,369 were contributed by the District and employees, respectively.
60
1%Decrease (5.50%) Discount Rate (6.50%) 1%Increase (7.50%) District'sproportionateshareofthenet pensionliability(asset) $ 6,999,881 $ 1,803,202 $(2,473,362) PensionPlanFiduciaryNetPosition—Detailedinformationaboutthepensionplan’sfiduciary net position is available in the separately issued Annual Comprehensive Financial Report for the State of
Carolina.
Sensitivity of the District’s Proportionate Share of the Net Pension Liability to Changes in the Discount Rate—The following presents the District’s proportionate share of the net pension liability calculated using the discount rate of 6.50%, as well as what the District’s proportionate share of the net pension asset or net pension liability would be if it were calculatedusingadiscountratethatisonepercentagepointlower(5.50%)oronepercentage point higher(7.50%) thanthe current rate:
North
C. Deferred Compensation Plan
Plan Description—The District also offers its employees a Deferred Compensation Plan, another type of defined contribution plan, established under the Internal Revenue Code Section457.ThePlanallowsemployeestodeferreceiptandtaxationofaportionoftheirsalary until future years.
Thedeferredcompensationisnotavailabletoemployeesuntiltermination,retirement,death, or unforeseeable emergency. The Plan is administered by a third-party administrator who establishesandamendsbenefitprovisionswithintheprovisionsoftheInternalRevenueCode Section 457.
All amounts of compensation deferred underthe Plan, all property and rights purchasedwith those amounts, and all income attributable to those amounts, property, and rights (until paid or made available to the employee or other beneficiary) are held in trust for the exclusive benefit of participants and their beneficiaries. As such, these assets and the related obligations are notreportedin these financial statements.
Funding Policy—Employee contributions are voluntary and must conform to applicable IRS limits. The District has a graduated matching contribution plan as follows: if an employee contributes 1%, 2%, or 3%, the District will contribute 2%, 4%, or 5%, respectively, of their salary to either the 401(k) Plan described above or a 401(a) Plan. The District Board has the authority to establish and amend contribution requirements. During the year ended June 30, 2022,$25,584and$24,311werecontributedbytheDistrictandemployees,respectively,tothe deferred compensation plan.
Note 6—Other Employment Benefits
A. Death Benefits
Plan Description—The District has elected to provide death benefits to employees through theDeathBenefitPlanforMembersoftheLocalGovernmentalEmployees'RetirementSystem (Death Benefit Plan), a multiple-employer State-administered cost-sharing plan funded on a one-yearterm cost basis.The beneficiaries ofthoseemployeeswhodie in active service after one year of contributing membership in the System, or who die within 180 days after retirement or termination of service and have at least one year of contributing membership service in the System at the time of death are eligible for death benefits. Lump sum death benefit payments to beneficiaries are equal to the employee's 12 highest months’ salary in a
61
row during the 24 months prior to his/her death, but the benefit may not be below $25,000 or exceed$50,000.Alldeath benefitpaymentsaremadefromtheDeathBenefitPlan.TheDistrict has no liability beyond the payment of monthly contributions. Contributions are determined as a percentage of monthly payroll, based upon rates established annually by the State. Becausethe benefit paymentsare madeby the Death Benefit Plan and notby the District, the Districtdoesnotdeterminethenumberofeligibleparticipants.ThecontributionstotheDeath BenefitPlancannotbeseparatedbetweenthepost-employmentbenefitamountandtheother benefitamount.Contributionsaredeterminedasapercentageofmonthlypayrollbasedupon rates established annually by the State. The District considers these contributions to be immaterial.
Note 7—Other Post-Employment Benefits
A. Healthcare Benefits
Plan Description—Under terms of a District resolution, the District administers a singleemployer defined benefit group health and dental insurance plan (the GHD Plan). The District Boardhastheauthoritytoestablishandamendthebenefittermsandfinancingrequirements. No assets are accumulated in a trust. However as of June 30, 2022, the District set aside $2,404,676. These funds are to be used to meet the District’s future post-employment obligation.
62
the plan allows retirees to continue coverage under the
self-insured group health and dental insurance plan
reaching age 65; or becoming covered under
group medical plan; or failing to timely payany required premiumfor
coverage. The District will pay the premium cost for theeligible retired employee as follows: YearsofService SubsidyVesting% 30yearsatanyage 100% 25yearsat55yearsofage 90% 20yearsat55yearsofage 80% 15yearsat55yearsofage 65% 10yearsat55yearsofage 55%-ExistingEmployees 50%-Employeeshiredafter7/1/08 5yearsat55yearsofage 50%-ExistingEmployees
Benefits Provided—As of May 14, 2008,
Districts'
until the earlier of
another
such
Inaddition,theDistrict’sretireescanpurchasecoveragefortheirspouseatfullactuarialcost. The District’s Board may amend the benefit provisions. A separate report was not issued for the plan. Membership in the District’s GHD Plan consisted of the following at July 1, 2021, the date of the latest actuarial valuation: Employees
B. Total OPEB Liability
The District’s total OPEB liability of $4,049,000 was measured as of July 1, 2021 and was determined by an actuarial valuation as of July 1, 2021.
63
RetireesReceivingBenefits 18 ActivePlanMembers 146 Total 164
ActuarialAssumptionsandOtherInputs
SalaryIncreases 3.00percent DiscountRate 1.92percent Healthcarecosttrendrates 6.50percentforfiscalyearend2022,decreasing0.25
discount rateis
—ThetotalOPEBliabilityintheJuly 1,2021actuarial valuationwasdeterminedusingthefollowingactuarialassumptionsandotherinputs,applied to all periodsincluded in the measurement unless otherwise specified:
percentperyeartoanultimaterateof5.00percent The
based on the yield ofthe Fidelity Municipal Bond20-Year MunicipalGOAA Index as of themeasurement date.
64 Changes inthe Total OPEB Liability— TotalOPEB Liability BalanceatJuly1,2021 $ 3,674,000 Changesfortheyear Servicecost 212,000 Interest 92,000 ChangesofbenefittermsDifferencesbetweenexpectedandactualexperience 181,000 Changesinassumptionsorotherinputs 134,000 OtherchangesBenefitpayments (244,000) Netchanges 375,000 Total $ 4,049,000 Mortality rates
The actuarial
Sensitivity of the Total OPEB Liability to Changes in the Discount Rate—The following presentsthetotalOPEBliabilityoftheDistrict,aswellaswhattheDistrict’stotalOPEBliability would be if it were calculated using a discount rate that is 1-percentage-point lower (.92 percent) or 1-percentage-point higher (2.92 percent) than the current discount rate: 1%Decrease DiscountRate (1.92%) 1%Increase TotalOPEBLiability $ 4,310,000 $ 4,049,000 $ 3,799,000
were based on the RP-2014 Fully Generation Mortality Table, with base year 2006, using two-dimensional improvement scale MP-2021.
assumptions used in the July 1, 2021 valuation were based on the results of an actuarial experiencestudy for the period July 2020 throughJune 2021.
65 Sensitivity of the Total OPEB Liability to Changes in the Healthcare Cost Trend Rates—The following presents the total OPEB liability of the District, as well as what the District’s total OPEB liability would be if it were calculated using healthcare cost trend rates that are 1percentage-point lower (5.5 percent) or 1-percentage-point higher (7.50 percent) than the current healthcare cost trend rates: 1%Decrease DiscountRate (Medical-6.5%) 1%Increase TotalOPEBLiability $ 3,684,000 $ 4,049,000 $ 4,472,000 OPEB Expense, Deferred Outflows of Resources, and Deferred Inflows of Resources Related to OPEB—For the year ended June 30, 2022, the District recognized OPEB expense of $418,360. At June 30, 2022, the District reported deferred outflows of resources and deferred inflows of resources relatedto OPEBfrom the following sources: Deferred Outflowsof Resources Deferred Inflowsof Resources Differencesbetweenexpectedandactualexperience $ 220,000 $ 148,000 Changesinassumptions 499,000Benefitpaymentsandadministrativecostsmade subsequenttothemeasurementdate 249,000Total $ 968,000 $ 148,000 $249,000 reported as deferred outflows of resources related to OPEB resulting from benefit payments made and administrative expenses incurred subsequent to the measurement date will be recognized as adecrease of thetotal OPEB liability in theyear ended June 30, 2023. OtheramountsreportedasdeferredinflowsandoutflowsofresourcesrelatedtoOPEBwillbe recognized in OPEB expense as follows: YearEndingJune30: 2023 $ 97,000 2024 138,000 2025 146,000 2026 108,000 2027 61,000 Thereafter 21,000
Note 8—Risk Management
The District has established a self-insured group health and dental insurance program, which provides medical coverage up to a maximum of $70,000 per employee, and approximately $2,500,000 in the aggregate. The District purchases commercial insurancefor claims in excessof coverage.
Allemployeesparticipateintheprogramandareresponsibleforpremiumandco-payment amountsas determined by the District. Charges to the Enterprise Fund are adjusted annually so that the program revenues and expenses are approximately equal and there is an adequate amount in reserves in the eventtheDistrictdecidestodiscontinuetheplan.Theaccruedself-insuranceclaimsliabilityof$247,062 reported at June 30, 2022 represents estimated claims liabilities, including incurred but not reported losses, at the estimated ultimate cost of settling the claims using historical experience as determined by the Third-Party Administrator (TPA). Changes since inception in the claim’s
The District is exposed to various risks of loss related to torts; theft of, damage to, and destruction of assets; errors and omissions; injuries to employees; and natural disasters. The District participates in two self-funded risk-financing pools administeredby theNorth Carolina Leagueof Municipalities.
Throughthesepools,the Districtobtainsgeneralliabilityandautoliabilitycoverage,propertycoverage up to the total insurance values of the property policy, and workers’ compensation coverage up to statutory limits. The pools are reinsured through commercial companies for single occurrence claims against general liability, auto liability, and property in excess of $500,000 and $300,000 up to statutory limitsforworkers’compensation.Thepropertyliabilitypoolhasanaggregatelimitforthetotalproperty lossesinasingleyear,withthereinsurancelimitbaseduponapercentageofthetotalinsurancevalues.
The District carries commercial coverage for all other risks of loss. There have been no significant reductionsininsurancecoverageintheprioryearandsettledclaimshavenotexceededcoverageinany of the past three fiscal years.
66
FiscalYears Ended
Beginningof FiscalYear Liability CurrentYear Claims& Changesin Estimates ClaimPayments Balancesat FiscalYearEnd
liability amount are as follows:
June30
2021 $ 202,780 $ 2,187,738 $ 1,884,861 $ 505,657 2022 $ 505,657 $ 2,131,940 $ 2,390,535 $ 247,062
The District carries flood insurance through the National Flood Insurance Plan (NFIP). Because the District’s structures, situated adjacent to the French Broad River, are in an “A” area designated by the Federal Emergency Management Agency (FEMA), the District has purchased coverage in the maximum amount of $500,000 through the NFIP for each eligible structure. Management believes this will be adequate to remediate flood damage to exposedbuildings and their contents.
InaccordancewithG.S.159-29,theDistricthasadoptedasystemofblanketfaithfulperformancebonds for all employees and has purchased coverage of $100,000 from a commercial insurance carrier. The Finance Officer is individually bondedfor $250,000.
Note 9—Construction in Progress and Future Expansion Plans
During the year ended June 30, 2002, consulting engineers finalized a comprehensive twenty-year Wastewater System Master Plan to guide the District in reducing sanitary sewer overflows (SSOs) as wellaskeepingupwiththemaintenanceandmanagementofitsinfrastructure.Theplanestimatedthat the District would need to spend approximately $257 million over a twenty-year period. Portions of this Master Plan are periodically updated as required to meet the needs identified by engineering staff for the Water Reclamation Facility and the collector and interceptor sewer lines. The District uses these plans, along with other resources including representatives from the member agencies, to develop a ten-year CapitalImprovementPlanprojectedto spendanaverageof $38.9 millionannually.TheDistrict expects to fund these costs out of user charges along with the issuanceof additional bonds.
As of June 30, 2022, the District had begun sewer projects expected to incur future costs of approximately $176.4 million, and the District is committed under various contracts encumbered for sewer construction and rehabilitation estimated to cost $10.7 million to complete. The majority of encumbered contracts are expected to be completed within the next fiscal year, and the projects currently under construction are scheduledto becompleted within the next twoto fiveyears.
Note 10—Bond Covenants
The District is subject to the 1999 Amended Bond Order, which contains several operational directives including internal accounting fund structure, disclosure of financial records, and setting rates. A copy of the Bond Order may be obtained by contacting the Director of Finance.
67
The District isrequired bythe 1999Amended Bond Orderto set ratesassummarized bythe following:
TheDistrictcovenantstosetratesandchargessothattheIncomeAvailableforDebtService(defined astheexcessof“Revenues”over“CurrentExpenses”)willnotbelessthanthegreaterof(i)onehundred twentypercent(120%)oftheLong-TermDebtServiceRequirementforParityIndebtednessonlyforsuch FiscalYearand(ii)onehundredpercent(100%)oftheLong-TermDebtServiceRequirementforParity IndebtednessandSubordinatedIndebtednessforsuchFiscalYear.
The definition of revenues for this purpose does not include grants, contributions, investment income credited to non-operating funds, or tap and connection fees. However, tap and connection fees may be considered revenues upon a resolution duly passed by the Board. Current expenses include operating expensesotherthanadditionstoreservefunds,depreciationoramortization,ordebtservicepayments.
Long-Term Debt Service Requirement means the aggregate of the required deposits to be made in respect of principaland interest.
The various Bond Series Resolutions require either monthly or semi-annual deposits of the upcoming principalandinterestpaymentstobereceivedbytheTrusteeatleastonedaypriortothepaymentdate. In other words, during the Fiscal Year ended June 30, 2022, the Long-Term Debt Service Requirement equaledprincipaland interest due on January 1, 2022 and July 1, 2022.
68
The District does not currently have any subordinated indebtedness, so the computation of the current fiscal year’s compliance with this covenant is based solely on 120% of the debt service requirement as follows:
OperatingRevenues $ 48,111,506 InterestandNon-OperatingRevenues 505,697
AdjustmentstoRevenues: InterestIncomeallocabletoNon-OperatingFunds (4,088) Facility,Tap,andOtherFees (6,036,682) GainonDisposalofProperty (418,696) AdjustedRevenues 42,157,737 OperatingExpenses (28,696,145) AdjustmentstoExpenses: PensionplanandOPEBcontributionsnetofexpense (218,502)
(122,582) AddbackDepreciation 12,339,044 AdjustedOperatingExpenses (16,698,185)
Therefore, the District believes it is in compliance with the rate covenant as income available for debt service is in excess of 120% of the annual requireddebt service. The actualcoverage ratio is 260%.
69
Long-TermDebtServiceRequirement
MinimumRequiredPercentage
MinimumRequiredIncome
Trusteeandliquidityexpensecapitalized
IncomeAvailableforDebtService $ 25,459,552
$ 9,797,850
120%
$ 11,757,420
Note
11—Deferred Outflows and Inflows of Resources
Deferred Outflowsof Resources
Deferred Inflowsof Resources
$ 1,216,305 $Accumulateddecreaseinfairvalueofhedgingderivative 809,389 -
Unamortizedbondrefundingcharges
Pensions–differencebetweenexpectedandactualexperience 573,663 -
Pensions–changeinassumptions 1,132,872 -
Pensions–netdifferencebetweenprojectedandactualinvestmentearnings - 2,576,234
Pensions–changesinproportionanddifferencebetweenemployer contributionsandproportionateshareofcontributions 80,423 11,200
Contributionstopensionplanmadesubsequenttomeasurementdate 1,024,648 -
OPEB-differencebetweenexpectedandactualexperience 220,000 148,000
OPEB-Changesinassumptions 499,000 -
OPEB-benefitpaymentsandadministrativecostmadesubsequentto measurementdate 249,000 -
Total $ 5,805,300 $ 2,735,434
Note 12—Hydroelectric Power
The District operates a hydroelectric generation facility on the French Broad River in proximity to the wastewater treatment plant. In some years with above average rainfall, sufficient quantities of electricity are produced to supply all of the plant’s needs with excess electricity generated being sold toDukeEnergyProgress.DuringtheyearendedJune30,2022,theDistrictgeneratedpowerusedbythe plant, which was estimated to have a net cost after deducting expenditures to generate such power of approximately$295,836ifpurchased.Thisisconsiderably lowerfromtheprioryearduetolowerrainfall levels.
Note 13—Claims and Judgments
The District may be a party to lawsuits arising from the ordinary conduct of business. In the opinion of management, settlement of actual or possible litigation, if any, will not have a material effect on the financial position of the District.
70
Required Supplemental Information
This pageintentionallyleft blank.
Local Government Employees’ Retirement System
Required Supplemental Information
Schedule of the District’s Proportionate Share of the Net Position Liability (Asset)
Last Nine Fiscal Years*
District'sproportionofthenet pensionliability(asset)%0.118%0.117%0.119%0.120%0.124%0.126%0.126%0.125%0.126% District'sproportionateshareof thenetpensionliability(asset)$1,803,202$4,173,404$3,257,717$2,851,318$1,896,515$2,678,811$563,911$(734,825)$1,517,578 $ District'scoveredpayroll9,159,822$9,236,242$9,081,052$8,788,983$8,600,473$8,383,296$8,043,516$7,906,515$7,768,717 $
District'sproportionateshareof thenetpensionliability(asset)as apercentageofitscoveredpayroll 19.69%45.19%35.87%32.44%22.05%31.95%7.01%(9.29%)19.53% Planfiduciarynetpositionasa percentageofthetotalpension liability95.51%88.61%90.86%91.63%94.18%91.47%98.09%102.64%94.35%
* The amounts presented for each fiscal year were determined as of the prior Fiscal Year ending June 30.
71
202220212020201920182017201620152014
72 Local Government Employees’ Retirement System Required Supplemental Information Schedule of District Contributions Last Nine Fiscal Years* * The amounts
fiscal year were determined
202220212020201920182017201620152014 Contractuallyrequired contribution1,024,648$922,750$816,121$698,651$654,448$614,323$553,176$564,473$555,232 $ Contributionsinrelationtothe contractuallyrequired contribution1,024,648$922,750816,121698,651654,448614,323553,176564,473555,232 Contributiondeficiency(excess)-
presented for each
as of the prior Fiscal Year ending June 30.
$-$-$-$-$-$-$-$$ Districts'scoveredpayroll9,124,071$9,159,822$9,236,242$9,081,052$8,788,983$8,600,473$8,383,296$8,043,516$7,906,515 $ Contributionsasapercentageof coveredpayroll11.23%10.07%8.84%7.69%7.45%7.14%6.60%7.02%7.02%
* The amounts presented for each fiscal year were determined as of the prior Fiscal Year ending June 30.
Notes to Schedule:
Changes of assumptions: Changes of assumptions and other inputs reflect the effects of changes in the discount rate each period. The following are the discount rates used in each period: 2021 2021 2020 2019 2018 1.92% 2.45% 3.13% 3.62% 3.56%
In 2019, amounts reflect a 1 percentage point increase in healthcare cost trend rates decreasing .50percentpointfrom theprioryearand adjustmentsin mortality rates to better reflect actual plan experience.
In 2020, amounts reflect a 1 percentage point decrease in healthcare cost trend rates decreasing .25percentpointfrom theprioryearand adjustmentsin mortality rates to better reflect actual plan experience. Finally, the District also adjusted retirement rates based on actual experience from July 2015 through December 2019. This is to better reflect actual retirement plan experience.
In 2021 and 2022, amounts reflect a .25 percentage point decrease in healthcare cost trend rates decreasing .25 percent point from the prior year and adjustments in mortality rates to better reflect actual plan experience.
No assets have been accumulated in a qualifying trust to pay benefits of the District’s OPEB plan.
73
Total OPEB Liability
$
$
$
$
$
Interest
Changesofbenefitterms
Benefitpayments
$8,916,369 $8,335,863 $8,335,863
Schedule of Changes in the
and Related Ratios Last Five Fiscal Years* 2022 2021 2020 2019 2018 Total OPEBLiability Servicecost
212,000
189,000
162,000
161,000
156,000
92,000 113,000 109,000 110,000 106,000
- - -Differencesbetweenexpectedand actualexperience 181,000 (75,000) 124,000 (441,000)Changesofassumptions 134,000 159,000 433,000 188,000 -
(244,000) (294,000) (168,000) (69,000) (226,000) NetchangeintotalOPEBliability 375,000 92,000 660,000 (51,000) 36,000 TotalOPEBliability-beginning 3,674,000 3,582,000 2,922,000 2,973,000 2,937,000 TotalOPEBliability-ending $4,049,000 $3,674,000 $3,582,000 $2,922,000 $2,973,000 Covered-employeepayroll
$8,502,682 $8,261,415 TotalOPEBliabilityasapercentageof covered-employeepayroll 45.41% 44.07% 42.97% 34.37% 35.99%
This pageintentionallyleft blank.
74
Supplemental Financial Data
Comparative Statement of Net Position June 30, 2022 and 2021
2022 2021
Assets: Currentassets: Cashandcashequivalents $43,942,852$55,035,224 Investments 32,666,087 13,996,631 Restrictedcashandcashequivalents 7,657,635 7,482,433
Receivables(net): Accounts 6,967,419 6,835,102 Sales 431,438 467,812 Employee 9,210 19,480 Interest 29,279Inventories 495,586 457,028
Prepaidexpenses 2,650 2,500
Totalcurrentassets 92,202,156 84,296,210
Noncurrentassets: Restrictedcashandcashequivalents 1,028,381 1,026,733
CapitalAssets: Land 2,773,980 2,773,980 Easements 11,435,322 11,117,028 Plantandequipment 683,821,924 672,869,563 Constructioninprogress 27,149,553 20,770,543
Less:accumulateddepreciation (221,869,149) (210,948,214)
Totalpropertyandequipment 503,311,630 496,582,900
Totalnoncurrentassets 504,340,011 497,609,633
Totalassets 596,542,167 581,905,843
Deferredoutflowsofresources: 5,805,300 7,674,781
LiabilitiesandNetPosition:
Currentliabilities: Paymentsfromcurrentassets: Accountspayableandaccruedexpenses 5,030,955 3,963,853 Currentportionofcompensatedabsencespayable 60,000 60,000 Paymentsfromrestrictedcashandcashequivalents: Bondinterestpayable 1,397,744 1,492,202 Currentportionoflongtermdebt 6,360,825 6,120,825
Totalcurrentliabilities 12,849,524 11,636,880
Noncurrentliabilities:
Compensatedabsences,netofcurrentportion 823,174 827,292 Otherpost-employmentbenefit 4,049,000 3,674,000
Totalpensionliability 1,803,202 4,173,404
Derivativeliability 809,389 3,018,824
Bondspayable,netofcurrentmaturities 85,211,747 92,241,084
Totalnoncurrentliabilities 92,696,512 103,934,604
Totalliabilities 105,546,036 115,571,484
Deferredinflowsofresources: 2,735,434 262,801
Netposition:
Netinvestmentincapitalassets 412,955,363 399,621,901
Restrictedfor: Debtservice 6,259,891 5,990,231 Bondcovenant 1,028,381 1,026,733 Unrestricted 73,822,362 67,107,474
Totalnetposition $494,065,997$473,746,339
75
Comparative Statement of Revenues, Expenses, and Changes in Net Position
For the Fiscal Years Ended June 30, 2022 and 2021 2022 2021
Operatingrevenues: Sewercharges $41,484,740$38,591,901 Facilityandtapfees 5,966,012 5,092,060 Miscellaneous 660,754 1,770,022
Totaloperatingrevenues 48,111,506 45,453,983
Operatingexpenses:
Salariesandemployeebenefits 8,427,033 8,640,936 Contractualservices 1,798,794 1,810,481 Utilities 1,446,493 1,105,110 Repairsandmaintenance 1,026,018 998,183 Othersuppliesandexpenses 1,325,837 1,623,222 Insuranceclaimsandexpenses 2,332,926 2,351,485 Depreciation 12,339,044 12,394,875
Totaloperatingexpenses 28,696,145 28,924,292 Operatingincome 19,415,361 16,529,691
Nonoperatingrevenues(expenses): Investmentincome 87,001 30,582 Interestexpense (2,949,509) (3,110,487) Gainondisposalofsurplusproperty 418,696 322,770 Totalnonoperatingexpenses (2,443,812) (2,757,135) Incomebeforecontributions 16,971,549 13,772,556 Capitalcontribution 3,348,109 7,558,647 Specialitem-CaneCreekWaterandSewerDistrict assetcontributionfromHendersonCounty - 19,936,419
76
Totalnetposition,beginningofyear
Totalnetposition,endofyear
Changeinnetposition 20,319,658 41,267,622
473,746,339 432,478,717
$494,065,997$473,746,339
Schedule of Revenues and Expenditures Budget to Actual (Non-GAAP)
For the Year Ended June 30, 2022
Revenues:
Operatingrevenues:
Variance
Amended Favorable Budget Actual (Unfavorable)
Sewercharges(net): Domesticusers $34,939,096$36,661,486$1,722,390 Industrialusers 3,509,420 3,816,103 306,683 Billingsandcollections 952,783 1,021,457 68,674 39,401,299 41,499,046 2,097,747
Facilityandtapfees 2,175,000 5,966,012 3,791,012 CityofAsheville(EnkaBonds) 35,000 29,274 (5,726) Rentalincome 71,641 69,961 (1,680) Miscellaneous 450,800 561,519 110,719
Totaloperatingrevenues 42,133,740 48,125,812 5,992,072
Nonoperatingrevenues:
Investmentincome 411,275 87,001 (324,274) Totalnonoperatingrevenues 411,275 87,001 (324,274)
Totalrevenues 42,545,015 48,212,813 5,667,798
Expenditures:
Operatingexpenditures:
8,343,254
1,798,794
1,446,493
1,026,018
77
Revenuesandotherfinancingsourcesover
uses
Salariesandemployeebenefits
Contractualservices
Utilities
Repairsandmaintenance
Othersuppliesandexpenses 1,325,837 Insuranceclaimsandexpenses 2,591,520 Totaloperatingexpenditures 18,365,117 16,531,916 1,833,201 CapitalProjects: Equipment 652,082 Infrastructure 14,994,227 Totalcapitalprojects 31,632,842 15,646,309 15,986,533 Debtservice Principal 6,120,825 Interest 3,432,826 Totaldebtservice 9,823,943 9,553,651 270,292 TotalExpenditures 59,821,902 41,731,876 18,090,026 Revenuesover(under)expenditures (17,276,887) 6,480,937 23,757,824 OtherFinancingSources: Useofavailablefunds 17,276,887 -(17,276,887) 17,276,887 -(17,276,887)
(under)expendituresandotherfinancing
- $ $6,480,937$6,480,937
Schedule of Revenues and Expenditures
Budget to Actual (Non-GAAP)
For the Year Ended June 30, 2022 (continued)
Reconciliationfrombudgetarybasis (modifiedaccrual)tofullaccrual:
Actual
Revenuesandotherfinancingsourcesover (under)expendituresandotherfinancing uses $6,480,937
Reconcilingitems:
Unamortizeddiscountrecognizedininterestexpense 483,907
Debtprincipalpayments 6,120,825
Capitalprojecttransfers 15,347,557
Changeinallowancefordoubtfulaccounts (14,306)
Changeincompensatedabsences (4,119)
ChangeinhealthinsuranceIBNR258,594 Deferredoutflowsofresourcesforcontributionsmade
incurrentfiscalyear: Pensionplan 1,024,648 OPEBplan 249,000 Pensionexpense (636,786) OPEBexpense (418,360)
Contributedassets 3,348,109 Depreciation (12,339,044)
Gain(loss)ondisposalofsurplusproperty 418,696
Totalreconcilingitems 13,838,721
Changeinnetposition $20,319,658
78
79 Combining Schedule of Net Position,All Funds (Non-GAAP) As of June 30, 2022 Capital EnterpriseReserve AcccountAccount Assets: Currentassets: Cashandcashequivalents $41,637,194$Investments
Restrictedcashandcashequivalents -Receivables(net): Accounts
Salestax
Employee
Interest
Inventories
Prepaidexpenses
Totalcurrentassets
Noncurrentassets: Restrictedcashandcashequivalents -1,028,381 Capitalassets: Land -Easements -Plantandequipment -Constructioninprogress -Lessaccumulateddepreciation -Totalpropertyandequipment -Totalnoncurrentassets -1,028,381 Totalassets 80,332,0831,028,381 Deferredoutflowofresources: 3,083,303 -
30,952,115
6,967,419
238,630 -
9,210 -
29,279 -
495,586 -
2,650 -
80,332,083 -
As of June 30, 2022 (continued)
Bond ServiceConstructionGeneral Capital Account Account Account Account Total $ -2,115,790 $ 2,639 $ 187,22943,942,852 $ 1,572,829 1,961 139,18232,666,087 7,657,635 - - 7,657,635 - - - 6,967,419 - 192,808 - - 431,438 - - - - 9,210 - - - 29,279 - - - - 495,586 - - - - 2,650 7,657,6353,881,427 4,600 326,41192,202,156 - - - - 1,028,381 - - - 2,773,980 2,773,980 - - -11,435,32211,435,322 - - -683,821,924683,821,924 - - -27,149,55327,149,553 - - -(221,869,149)(221,869,149) - - -503,311,630503,311,630 - - -503,311,630504,340,011 7,657,6353,881,427 4,600503,638,041596,542,167 - 696,303 - 2,025,694 5,805,300
80
Combining Schedule of Net Position,All Funds (Non-GAAP)
Liabilities
Currentliabilities:
Paymentsfromcurrentassets:
Accountspayableandaccruedexpenses 1,690,784Currentportionofcompensatedabsencespayable 60,000Paymentsfromrestrictedcashandcashequivalents: Bondinterestpayable -Currentportionoflong-termobligation - -
Totalcurrentliabilities 1,750,784 -
Noncurrentliabilities:
Compensatedabsences,netofcurrentportion 823,174Otherpost-employmentbenefits 4,049,000Netpensionliability 1,408,205Derivativeliability -Long-termobligations,netofcurrentmaturities - -
Totalnoncurrentliabilities 6,280,379Totalliabilities 8,031,163Deferredinflowsofresources 2,025,949 -
81
Combining Schedule of Net Position,All Funds (Non-GAAP)
As of June 30, 2022 (continued) Capital EnterpriseReserve Account Account
Netposition $73,358,2741,028,381 $
As of June 30, 2022 (continued)
Bond ServiceConstructionGeneral Capital Account Account Account Account Total -3,231,935 4,600 103,636 5,030,955 - - - - 60,000 1,397,744 - - - 1,397,744 - - - 6,360,825 6,360,825 1,397,7443,231,935 4,600 6,464,461 12,849,524 - - - - 823,174 - - - - 4,049,000 - 394,997 - - 1,803,202 - - - 809,389 809,389 - - - 85,211,747 85,211,747 - 394,997 - 86,021,136 92,696,512 1,397,7443,626,932 4,600 92,485,597105,546,036 - 709,485 - - 2,735,434 $6,259,891$241,313 - $ $413,178,138494,065,997 $
82
Combining Schedule of Net Position,All Funds (Non-GAAP)
Operatingrevenues: Sewercharges(refunds) $41,484,740 - $ Facilityandtapfees -Miscellaneous 590,084Totaloperatingrevenues 42,074,824 -
Operatingexpenses: Operations 16,259,984Depreciation -Totaloperatingexpenses 16,259,984Operatingincome(loss) 25,814,840 -
Nonoperatingrevenues(expenses):
Investmentincome 82,913 1,648 Interestexpense -Gain(Loss)ondisposalofsurplusproperty 439,435Totalnonoperatingrevenues(expenses) 522,348 1,648 Income(loss)beforeothertransactions 26,337,188 1,648
Capitalcontribution -Operatingtransfers (19,199,365)Purchaseofandtransfercapitalassets (652,082)Paymentofdebtandotherlong-termobligation: Principal -Changeinnetposition 6,485,741 1,648
83
Revenues, Expenses,
Combining Schedule of
and Changes in Net Position,All Funds (Non-GAAP)
For the Year Ended June 30, 2022 Capital EnterpriseReserve AccountAccount
Totalnetposition,beginningofyear 66,872,5331,026,733 Totalnetposition,endofyear $73,358,2741,028,381 $
Combining Schedule of Revenues, Expenses, and Changes in Net Position,All Funds
(Non-GAAP)
For the Year Ended June 30, 2022 (continued)
Bond ServiceConstructionGeneral Capital Account Account Account Account Total - $ - $ - $ - $ $41,484,740 - -5,966,012 - 5,966,012 - - 70,670 - 660,754 - -6,036,682 -48,111,506 - 90,544 - 6,57316,357,101 - - -12,339,04412,339,044 - 90,544 -12,345,61728,696,145 - (90,544)6,036,682(12,345,617)19,415,361 1,926 30 153 331 87,001 (2,949,509) - - - (2,949,509) - - - (20,739) 418,696 (2,947,583) 30 153 (20,408)(2,443,812) (2,947,583) (90,514)6,036,835(12,366,025)16,971,549 - -3,348,109 - 3,348,109 9,338,06815,215,325(6,037,935) 683,907-(14,984,686)(3,348,109)18,984,877(6,120,825) - - 6,120,825269,660 140,125 (1,100)13,423,58420,319,658 5,990,231 101,188 1,100399,754,554473,746,339 $6,259,891$241,313 - $ $413,178,138494,065,997 $
84
This pageintentionallyleft blank.
85
Statistical Section
Introduction
ThispartofMSD’scomprehensiveannualfinancialreportpresentsdetailedinformationasacontextfor understanding what the information in the financial statements, note disclosures, and required supplementary information says about the District’s overall financial health.
Financial Trends
Revenue Capacity
Debt Capacity
86
trend information
Net Position by Component Changesin Net Position General Revenue bySource Expensesby Function
Theseschedules contain
to helpthe reader understand how theDistrict’s financial performance and well-being have changed over time.
Sewer ChargeRevenueby Customer Type ResidentialSewer Rates Principal Commercial Users Customer Accounts by Member Agency
TheseschedulescontaininformationtohelpthereaderassesstheDistrict’smostsignificantrevenue sources.
schedules
information
the
of outstanding debtand
issue
debtin
Ratio of Outstanding Debt Revenue Bond Coverage
These
present
to help
reader assess the affordability of the District’s current levels
theDistrict’s ability to
additional
the future.
Introduction
(continued)
Demographic and Economic Information
These schedules offer demographic and economic indicators to help the reader understand the environment within which theDistrict’sfinancialactivities take place.
Demographic & Economic Statistics Personal Incomeby Industry Principal Employers
Operating Information
These schedules contain service and infrastructure data to help the reader understand how the information in the District’s financial report relates to the services the District provides and the activities it performs.
Employees by Division Operating Indicators by Division
Source: Unlessotherwisenoted,theinformationinthesesschedulesisderivedfromthecomprehensive annualfinancialreportsfortherelevantyear.
87
2013 289,369,009 5,472,550 23,332,868 318,174,427 2014 273,702,824 6,238,648 50,388,726 330,330,198 2015 290,329,700 6,930,286 47,164,270 344,424,256 2016 310,277,965 6,087,649 44,227,370 360,592,984 2017 324,826,191 5,169,667 48,827,214 378,823,072 2018 318,591,132 6,045,516 69,374,003 394,010,651 2019 337,729,290 11,860,481 64,530,210 414,119,981 2020 360,881,071 6,747,582 64,850,064 432,478,717 2021 399,621,901 7,016,964 67,107,474 473,746,339 2022 412,955,363 7,288,272 73,822,362 494,065,997
88 NetPositionbyComponent FY2013-FY2022
CapitalAssets Restricted Unrestricted
Position
FiscalYear Ended June30 NetInvestedin
TotalNet
Operatingexpenses:
Salaries&employeebenefits6,878,7377,019,6236,758,2517,183,0437,656,8587,846,0388,043,7288,762,0738,640,9368,427,033
Contractualservices1,230,5431,247,2041,398,2881,472,7951,653,9181,598,3811,657,7891,619,0781,810,4811,798,794
Utilities1,013,3101,059,7091,144,7111,058,2991,234,0291,295,6361,170,9371,205,8991,105,1101,446,493
Repairsandmaintenance971,919982,524938,977998,7581,019,150985,838919,882975,618998,1831,026,018
Othersuppliesandexpenses1,616,0211,662,7931,545,5311,500,2491,736,3021,886,8371,728,3851,559,4801,623,2221,325,837
Insuranceclaimsandexpenses1,963,9882,109,8442,682,4262,990,9732,467,5672,765,1512,528,1222,106,9892,351,4852,332,926
Depreciation7,965,8358,310,1148,543,4029,332,9579,929,55910,393,12610,659,34611,337,08712,394,87512,339,044
Totaloperatingexpenses21,640,35322,391,81123,011,58624,537,07425,697,38326,771,00726,708,18927,566,22428,924,29228,696,145
Operatingincome9,858,13513,055,04114,675,17816,232,01017,482,17716,222,02317,745,70316,274,91416,529,69119,415,361
Nonoperatingrevenues(expenses):
InvestmentIncome507,644175,797209,220237,604343,988960,2221,844,2801,215,56530,58287,001
InterestExpense(2,132,131)(2,104,758)(2,771,525)(2,586,670)(2,794,077)(3,515,801)(3,399,735)(3,292,282)(3,110,487)(2,949,509)
Amortizationofbondissuancecosts----------
Bondissuancecosts(393,694)(434,357)---(355,583)----
89
FY2013-FY2022 (Accrual Basis of Accounting) 2013201420152016201720182019202020212022 Operatingrevenues:
$30,287,440$32,617,886$33,679,560$35,521,220$36,891,000$37,393,609$37,371,562$38,591,901$41,484,740 $
ChangesinNetPosition
Sewercharges28,268,850
Facilityandtapfees2,566,6354,430,4754,311,2596,324,5966,977,0975,357,0086,343,8425,737,6115,092,0605,966,012 Miscellaneous663,003728,937757,619764,928681,243745,022716,441731,9651,770,022660,754 Totaloperatingrevenues31,498,48835,446,85237,686,76440,769,08443,179,56042,993,03044,453,89243,841,13845,453,98348,111,506
SpecialItem-CaneCreekWaterandSewer DistrictassetcontributionfromHenderson County --------19,936,419ChangeinNetPosition11,072,210$12,155,771$15,208,651$16,168,728$18,230,088$16,543,079$20,109,330$18,358,736$41,267,622$20,319,658 $ FISCALYEAR
Gain(loss)onsaleofsurplusproperty14,41067,66317,258(106,997)(280,337)10,187(434,989)(121,183)322,770418,696 Totalnonoperatingrevenues(expenses)(2,003,771)(2,295,655)(2,545,047)(2,456,063)(2,730,426)(2,900,975)(1,990,444)(2,197,900)(2,757,135)(2,443,812) Incomebeforecontributions&specialitems7,854,36410,759,38612,130,13113,775,94714,751,75113,321,04815,755,25914,077,01413,772,65616,971,549 Capitalcontribution3,217,8461,396,3853,078,5202,392,7813,478,3373,222,0314,354,0714,281,7227,558,6473,348,109
2013 1,577,916 26,690,934 2,566,635 1,185,057 32,020,542 2014 1,758,818 28,528,622 4,430,475 972,397 35,690,312 2015 3,725,584 28,892,302 4,311,259 984,097 37,913,242 2016 3,344,074 30,335,486 6,324,596 895,535 40,899,691 2017 3,909,925 31,611,295 6,977,097 744,894 43,243,211 2018 4,159,767 32,731,233 5,357,008 1,715,431 43,963,439 2019 3,687,703 33,705,906 6,343,842 2,125,732 45,863,183 2020 3,426,103 33,945,459 5,737,611 1,826,347 44,935,520 2021 3,497,070 35,094,831 5,092,060 2,123,374 45,807,335 2022 3,816,103 37,668,637 5,966,012 1,166,451 48,617,203 Note:DoesnotincludeCapitalContributions.
90 GeneralRevenuesbySource FY2013-FY2022
Industrial Sewer Charges Domestic Sewer Charges Facility&Tap Fees Miscellaneous Total
FiscalYear Ended June30
2013 13,674,518 14,988,922 3,217,846 6,553,956 38,435,242 2014 14,081,697 12,701,810 1,396,385 6,464,583 34,644,475 2015 14,468,184 16,455,653 3,078,520 8,154,350 42,156,707 2016 15,204,117 19,201,501 2,392,781 8,722,495 45,520,894 2017 15,767,824 14,631,155 3,478,337 8,069,902 41,947,218 2018 16,536,830 22,528,740 3,222,031 7,841,626 50,129,227 2019 16,315,760 20,860,363 4,354,071 8,505,560 50,035,754 2020 16,158,239 23,629,714 4,281,722 8,558,107 52,627,782 2021 16,441,116 18,377,093 27,495,566 8,966,312 71,280,087 2022 16,698,185 14,984,686 3,348,109 9,070,334 44,101,314
91 ExpensesbyFunction (Non-GAAP) FY2013-FY2022 FiscalYear Ended June30 Operating Expenses 1 Capital Improvement 2 Capital Contributions 3 DebtService 4 Total
1 Includesgeneraloperations 2 Excludesdepreciationexpense 3ThisincludescollectionsysteminfrastructurecontributedbydevelopersandCaneCreekWaterandSewer DistrictassetcontributionfromHendersonCounty 4IncludesBondPrincipalExpenseandBondInterestLessCapitalizedInterestPortionandexcludesearly retirementoflong-termdebt
FISCALYEAR
HendersonCounty718,5821,129,7211,203,4771,250,1461,447,6131,493,9121,535,6751,431,0151,403,9081,743,209
Montreat278,739243,406256,944260,871268,045244,133290,989278,707247,890247,366
Weaverville660,062671,221749,113814,691887,368932,0601,007,8331,030,5051,007,7541,143,222
WoodfinSanitaryWater&SewerDistrict989,1071,024,9861,049,0611,084,7171,120,0141,171,1111,198,4671,201,3321,251,9371,204,637
Other1,886,8442,611,1801,790,2061,994,3331,925,2831,910,7341,985,9171,928,0682,749,0643,232,463
IndustrialUsers1,577,9161,758,8183,725,5843,344,0743,909,9254,159,7673,687,7033,426,1033,497,0703,816,103
Total28,268,850$30,287,440$32,617,886$33,679,560$35,521,220$36,891,000$37,393,609$37,371,562$38,591,901$41,484,740 $
92 SewerChargeRevenue FY2013-FY2022 byCustomerType Note: Municipalitiesincludesewerchargesonwaterbills."Other"representssewerchargesbilleddirectly byMSDtodomesticusers. 2013201420152016201720182019202020212022 DomesticUsers Asheville20,856,426$21,527,715$22,423,891$23,494,692$24,518,045$25,487,028$26,164,545$26,484,060$26,860,749$28,377,007 $
BiltmoreForest316,932318,743366,741366,135348,323322,377326,587346,937317,195356,509 BlackMountain984,2421,001,6501,052,8691,069,9011,096,6041,169,8781,195,8931,244,8351,256,3341,364,224
FISCALYEAR
Asheville40,42040,62041,02041,63442,24242,29842,84242,86643,58744,376
BiltmoreForest650650653662649649653658658662
BlackMountain2,6372,6472,6422,7292,7882,8542,9082,9813,5053,587
HendersonCounty3,2753,4173,5123,7743,8983,9643,9114,2013,3453,374
Montreat671663666666669669674677678680
Weaverville2,3761,6941,7401,7791,8301,9011,9012,1262,2242,309
WoodfinSanitaryWater&SewerDistrict2,3532,4222,4692,5272,5572,5672,6162,6862,9693,151
Total52,38252,11352,70253,77154,63354,90255,50556,19556,96658,139
93 CustomerAccounts FY2013-FY2022 byMemberAgency
2013201420152016201720182019202020212022
Source: MemberAgencies
FiscalYear EndedJune 30 Monthly Base Rate RatePer1,000 Gallons AverageMonthly Billing
2013 6.13 5.32 27.14 2014 6.28 5.45 27.81 2015 6.44 5.59 28.49 2016 6.60 5.72 29.15 2017 6.77 5.87 29.88 2018 6.94 6.02 30.62 2019 7.11 6.16 31.36 2020 7.29 6.32 32.17 2021 7.29 6.32 32.17 2022 7.49 6.50 33.04
Note: Ratesarebasedon5/8"meter,whichisthestandardhouseholdmetersize.TheDistrictchargesa higherbaserateforlargermeters.Eachmunicipalitywillsetitsownwaterrates.
94
FY2013-FY2022
ResidentialSewerRates
Milkco,Inc.DairyProducts&Juices486,928$11.72%864,419$12.08%
SierraNevadaMicro-BreweryManufacturer348,51620.84%
JacobHolmIndustriesAmericaTextileManufacturer108,27560.38%322,92330.78%
DukeEnergyProgressLLCEnergyProvider283,48940.68%
NewBelgiumBrewingMicro-BreweryManufacturer242,48550.58%
RidgecrestBaptistConferenceCenterChristianConferenceCenter173,98630.62%196,90460.47%
UniversityofNorthCarolina-AshevilleUniversity178,66170.43%
BONARChemicalManufacturer104,01690.37%171,37280.41% -(formerlyColbond)
ArcadiaBeverageBeverageSupplierforlocal/globalretailers148,96590.36%
TheBiltmoreCompanyTouristAttraction/Winery/ResortServices74,364100.26%146,076100.35%
VAMedicalCenterVeteransHospital107,36780.38%175,47850.42% -AshevilleDepartmentofVeteransAffairs
GivensEstates,Inc.ContinuingCareRetirementCommunity139,40340.49%136,82690.33%
MissionHealthSystemHealth&EmergencyServices257,42020.91%126,279100.30%
CooperativeLaundryServicesLaundryServicesProvider110,29650.39%
FlintGroupTextileMachineParts -(formerlyDayInternational)
ContinentalAutomotiveSystemsAutomotivePartsManufacturer107,55870.38%
TOTAL $1,669,6135.91%3,342,393$8.06%
95
FY2013&FY2022
PrincipalCommercialUsers
TotalCharges Total ChargesRankPercentageof TotalCharges
Source: District Billing Records CommercialUserTypeofBusinessTotalChargesRankPercentageof
20132022
96 RatioofOutstandingDebt FY2013-FY2022 1 CalculationsderivedfromthebalanceofoutstandingdebtinNote3lesstheunamortizedbondrefunding chargesinNote11 2 ThisratiowascalculatedbyusingthenumberofdomesticaccountsandmultiplyingbyBuncombeCounty censusaverageof2.3personsperhouseholdtogetthenumberofusersintheDistrict. 3 RegionalEconomicInformationSystem,BureauofEconomicAnalysis,U.S.DepartmentofCommerce SeePersonalIncomebyIndustryonpage100toassesseconomicbaseoftheCounty. FiscalYear Ended June30 Total Outstanding Debt1 DebtPer Capita2 PerCapita Income3 Percentageof Personal Income 201386,909,00972137,9731.90% 2014110,407,62592140,6042.27% 2015104,325,29385743,0061.99% 201697,627,53978944,4781.77% 201791,896,56273146,2971.58% 2018115,148,09091248,9361.86% 2019109,315,48385650,6901.69% 2020103,385,01880053,3091.50% 202196,960,999740UnavailableUnavailable 202290,356,267676UnavailableUnavailable
From1985to2002,theDistrictwassubject toSection 501ofthe1985BondOrderwhichcovenantsthat the District will set rates to produce sufficient revenues, together with any other available funds, includingtheamounts transferredbytheDistrictfromtheGeneralFundtotheRevenueFund,to permit the deposit and transfer to the credit of the Revenue Fund in the then current fiscal year of a sum at least equal to thetotal of the following:
1. the current expenses of the SewerageSystemfor the current fiscalyear, and 2. to provide for thehigherof either:
a. the amounts needed for making the requiredcash deposits in each fiscal year to the credit of the several accounts in the Bond Service Fund and to the credit of the Subordinated Indebtedness Service Fund, the Debt Service Reserve Fund, and the Maintenance Reserve Fund, or b. one hundred twenty per centum (120%) of the amount of the principal and interest requirements for the current fiscal year on account of the indebtedness then outstanding excludingprincipalandinterestrequirementsonaccountofindebtednessincurredtofinance improvements or additional improvements which have not been completed as of the beginning of such fiscal year. However, with the issuance of refunding bonds on April 3, 2003, a sufficient amount of debt subject to the 1985 bond order was defeased allowing application of the 1999 Amended Bond Order whose rate covenant is summarizedin the following paragraph.
97
FY2013-FY2022
RevenueBondCoverage
TheDistrictcovenantstosetratesandchargessothattheIncomeAvailableforDebtService (definedastheexcessof“Revenues”over“CurrentExpenses”)willnotbelessthanthegreater of(i)onehundredtwentypercent(120%)oftheLong-TermDebtServiceRequirementforParity IndebtednessonlyforsuchFiscalYearand(ii)onehundredpercent(100%)oftheLong-TermDebt ServiceRequirementforParityIndebtednessandSubordinatedIndebtednessforsuchFiscal Year.Thedefinitionofrevenuesforthispurposedoesnotincludegrants,contributions, investmentincomecreditedtonon-operatingfunds,ortapandconnectionfees.Current expendituresincludeoperatingexpensesotherthanadditionstoreservefunds,depreciationor amortization,ordebtservicepayments.
The District does not currently have any subordinated indebtedness, so the computation of thecurrent fiscal year’s compliancewith thiscovenant is based solely on 120% of the debt service requirement. Long-Term DebtService Requirement is defined as interest and principal required to be remittedto the Trustee, except that interest shall be excluded from the determination of Long-Term Debt Service Requirement to the extent thesame is providedfrom the proceedsof the Long-Term Indebtedness. The coverage ratio is computedon the basis of 100% of required debt service.
2013 29,075,493 14,013,024 15,062,469 8,114,665 9,737,598 6,947,804 1.86 2014 31,096,483 14,302,479 16,794,004 8,408,166 10,089,799 8,385,838 2.00 2015 33,428,669 15,179,802 18,248,867 10,184,460 12,221,352 8,064,407 1.79 2016 34,529,568 15,688,258 18,841,310 9,003,519 10,804,223 9,837,791 2.09 2017 36,402,135 16,280,644 20,121,491 7,918,557 9,502,268 12,202,934 2.54 2018 38,102,682 16,536,830 21,565,852 9,423,689 11,308,427 12,142,163 2.29 2019 39,379,533 16,315,760 23,063,773 9,412,540 11,295,048 13,651,233 2.45 2020 39,022,654 16,158,239 22,864,415 9,826,547 11,791,856 13,037,868 2.33 2021 40,325,772 16,441,116 23,884,656 9,811,696 11,774,035 14,072,960 2.43 2022 42,157,737 16,698,185 25,459,552 9,797,850 11,757,420 15,661,702 2.60
98
FY2013-FY2022
RevenueBondCoverage
Year Ended June30 Adjusted Revenues (B) Adjusted Current Expenses (A) Income Available forDebt Service Long-TermDebt Service Requirement 120%ofLongTermDebt Service Requirement Excessof Income Available forDebt overDebt Service Coverage Ratio
(A)Includesalloperationandmaintenanceexpenses,exceptdepreciation. (B)Doesnotincludetapandconnectionfees,grants,contributions,investmentincomeallocatedtonon-
Fiscal
operatingfunds.
2013 246,952 38,141 40.8 121,521 7,929 6.1% 2014 249,265 40,797 41.0 122,480 5,898 4.6% 2015 252,160 42,996 41.1 125,355 6,131 4.7% 2016 255,222 44,403 41.7 129,324 5,412 4.0% 2017 257,408 46,323 42.9 130,418 4,801 3.6% 2018 259,726 48,819 42.1 133,710 4,501 3.3% 2019 262,049 50,804 42.2 135,749 4,554 3.2% 2020 263,477 53,309 42.3 116,658 16,817 12.6% 2021 Unavailable Unavailable Unavailable 129,655 6,648 4.9% 2022 Unavailable Unavailable Unavailable 136,819 4,682 3.3% Note: TheinformationaboveisforBuncombeCounty,NorthCarolina.TheDistrictbelievesthattheabove informationisrepresentativeoftheservicearea,whichextendsoverapproximately80%ofthecounty. Statisticaldataforpopulationestimate/percapitapersonalincome/medianageforcalendaryears2021&2022 werenotavailableatthetimeofthisreport.
99 Demographic&EconomicStatistics FY2013-FY2022
Labor
3
Population Estimates 2 PerCapita Income 2 MedianAge 1 Employed Unemployed Unemployment Rate
Civilian
Force
Fiscal Year Ended June30
Sources: 1 UnitedStatesCensusBureau 2 RegionalEconomicInformationSystem,BureauofEconomicAnalysis,U.S.DepartmentofCommerce; Lastupdated:November16,2021--newstatisticsfor2020;revisedstatisticsfor1998-2019. 3 U.S.DepartmentofLabor-BureauofLaborStatistics;LocalAreaUnemploymentStatistics
PersonalIncomebyIndustry CY2013-CY2022
CalendarYear
2013201420152016201720182019202020212022
TotalPersonalIncome6,660,0877,176,2547,621,2918,065,9828,400,9728,939,8759,453,9239,337,100UnavailableUnavailable Farmearnings22,66027,15130,28325,50428,66117,22424,58634,299-Nonfarmearnings6,637,4277,149,1037,591,0088,040,4788,372,3118,922,6519,429,3379,302,801--
Privateearnings5,580,7926,093,4266,523,4106,952,0637,233,9287,712,6948,166,4117,961,678-Agriculturalservices,forestry,fishing5,7575,9245,9296,6277,0367,3805,9288,288-Mining5,8286,3706,5854,9146,1415,4416,0325,982-Construction348,820392,983448,839477,954529,089623,861692,455636,325--
Manufacturing:705,620757,644821,492836,339862,114912,148983,570966,205-Durablegoods507,469536,048541,045530,183553,542596,298645,581638,867-Nondurablegoods198,151221,596280,447306,156308,572315,850337,989327,338--
Wholesaletrade214,617236,067248,576255,030265,004269,683278,843273,254-RetailTrade526,884557,906593,659631,294652,947678,692692,068708,733-Transportationandpublicutilities253,686265,025302,007267,878295,011303,259322,035324,524-Services3,519,5803,871,5074,096,3234,472,0274,616,5864,912,2305,183,7495,038,367--
Governmentandgovernmententerprises:1,056,6351,055,6771,067,5981,088,4151,138,3831,209,9571,262,9261,341,123-Federal,civilian321,224315,026316,318323,143336,206361,488394,451454,291-Military25,50124,68323,63724,23524,65227,93229,18430,608-Stateandlocal709,910715,968727,643741,037777,525820,537839,291856,224--
Note: TheabovedataisforBuncombeCounty,NorthCarolina.MSDbelievesthedataisrepresentativeofthe entireservicearea.Growthinpersonalincomeovertimemaybecomparedtoaveragemonthlybilling toevaluatetheaffordabilityofsewerratesforcustomers.
Source: RegionalEconomicAccounts,BureauofEconomicAnalysis,USDepartmentofCommerce; Lastupdated:November16,2021--newstatisticsfor2020;revisedstatisticsfor2001-2019.
100
MissionHealthSystem&Hospitals6,99415.81%1,000+10.73%
InglesMarkets,Inc.1,13760.95%1,000+20.73%
BuncombeCountyBoardofEducation---1,000+30.73%
VAMedicalCenter-Asheville1,59341.32%1,000+40.73%
TheBiltmoreCompany1,77031.47%1,000+50.73%
BuncombeCountyGovernment1,38051.15%1,000+60.73%
CityofAsheville1,00090.84%1,000+70.73%
Wal-MartAssociates,Inc.---1,000+80.73%
EatonCorporation---500-99990.36%-0.73%
KendroLaboratoryProductsLp-500-999100.36%-0.73%
TotalforPrincipalEmployers13,87411.54%9,000-9,9986.56%-7.3%
*Employeerangeistheonlypublicinformationavailable
Note:TheinformationaboveisforBuncombeCounty,NorthCarolina.TheDistrictbelievesthattheabove informationisrepresentativeoftheentireservicearea,whichextendsoverapproximately80%ofthe County.
Source: AshevilleAreaChamberofCommerce,EconomicDevelopmentDepartment&NCEmploymentSecurity Commission
101 PrincipalEmployers FY2013-FY2022
EmployeesRank
County EmploymentEmployees*Rank %ofTotalCounty Employment
%ofTotal
FY2013FY2022
Employer
102 EmployeesbyDivision(FTE’s) FY2013-FY2022 Note: Allemployeesareconsideredfulltimebasedon2080hoursworkedperyear.Abovenumbersrepresent budgetedpositionsandmayincludevacanciesatyear-end. Source: DistrictPersonnelRecords. 2013201420152016201720182019202020212022 OfficeoftheGeneralManager OfficeSupport1111100000 HumanResourcesDepartment HumanResource3333333444 Environmental,Health&Safety2222222222 InformationTechnologyDepartment IT&MIS5555555555 GeographicInformationSystems4444444444 FinancialServicesDepartment Finance&Budget1111111111 Accounting,Investments&CashFlowMgmt.3444333333 Purchasing&Warehouse3333322222 FleetMaintenance4444444444 StructuralMaintenance6666666666 WaterReclamationFacility OfficeSupport0001111111 PlantOperations11101111121212131313 IndustrialWaste5555555344 SystemServicesDepartment OfficeSupport4444444444 PumpStationMaintenance0000334555 MechanicalMaintenance0007777888 ElectricalMaintenance/Hydro1615127444444 ConstructionAdministration5555566666 SystemServices51515451545454545454 EngineeringServicesDepartment OfficeSupport1111000000 RightofWay3333333333 PlanningandDevelopment5534344444 DesignandDrafting3333333333 Engineers3454444444 Management DivisionHeads8877777777 GeneralManager1111111111 Total148148147147148148149151152152 Department FISCALYEAR
OperatingIndicatorsbyDivision FY2013-FY2022
2013201420152016201720182019202020212022
EngineeringServicesDepartment
SewerTapApplications1,3561,5941,3821,1771,6311,4431,1691,0041,2041,123
PlansReviewed92696266767868696063
LinearFeetofrehabilitatedSewerSystems43,51951,11046,72942,67549,78249,91844,79030,04134,50622,627
LinearFeetofAcceptedSewerSystems44,30918,31429,18543,61632,94539,88848,45523,69934,00027,308
HumanResourcesDepartment
Numberofworkforceinjuries51255555212
LostWorkRateper100employees3.467.853.483.483.483.463.460.000.001.28
SystemServicesDepartment
AverageResponseTimetosewerproblem(hours)0.510.520.550.520.520.510.510.510.520.57
LinesWashed(linealfeet)-in-houseonly807,746699,543729,451730,000885,6871,124,220900,249905,778917,978874,899
ConstructionRepairstoSewerLines507589543500555508493380466433
TapsInstalled199218239234358351324294285317
ManholeRepairs342355376294330323286217183178
SanitarySewerOverflows37363753302540191126
PumpStations32323231303030314140
WaterReclamationFacility
SanitarySewers(approximatemiles)9771,0001,0001,0001,0201,0271,0431,0411,1301,140
TreatmentProvided(millionsofgallons)7,993.508,358.506,971.507,884.007,117.507,592.009,453.508,541.007,993.507,884.00
Daily(average)flowtreated(millionsofgallonsdaily)21.922.919.121.619.520.825.923.421.921.6
Maximumdailyflowtreated(millionsofgallonsdaily)62.174.639.067.153.064.867.567.267.353.7 Percentageofplantcapacityused54.8%57.3%47.8%54.0%48.8%52.0%64.8%58.5%54.8%54.0% Costpermillionsofgallonstreated617
Source: DistrictOperationalRecords
103
$614$735$735$767$718$554$729$708$588 $ Energycostpermillionsofgallonstreated119$101$115$96$117$121$107$111$91$140 $ Totalsuspendedsolids(TSS)removalefficiency(%)93%96%97%97%97%97%95%94%93%94% DEPARTMENT
FISCALYEAR
Compliance Section
104
105